[AIRPORT] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 35.26%
YoY- 61.47%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 661,155 623,778 377,360 364,543 351,001 255,615 263,504 16.56%
PBT 154,126 91,681 111,240 134,210 88,124 52,715 93,094 8.76%
Tax -36,944 -29,585 -27,740 -44,145 -32,462 -34,332 -32,773 2.01%
NP 117,182 62,096 83,500 90,065 55,662 18,383 60,321 11.69%
-
NP to SH 117,163 62,116 83,432 90,065 55,777 18,304 60,321 11.69%
-
Tax Rate 23.97% 32.27% 24.94% 32.89% 36.84% 65.13% 35.20% -
Total Cost 543,973 561,682 293,860 274,478 295,339 237,232 203,183 17.82%
-
Net Worth 3,301,587 3,328,211 3,283,197 3,153,710 2,945,949 2,745,600 2,630,788 3.85%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 3,301,587 3,328,211 3,283,197 3,153,710 2,945,949 2,745,600 2,630,788 3.85%
NOSH 1,100,529 1,100,053 1,099,235 1,100,195 1,100,138 1,102,650 1,100,748 -0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 17.72% 9.95% 22.13% 24.71% 15.86% 7.19% 22.89% -
ROE 3.55% 1.87% 2.54% 2.86% 1.89% 0.67% 2.29% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 60.08 56.70 34.33 33.13 31.91 23.18 23.94 16.56%
EPS 10.65 5.65 7.59 8.19 5.07 1.66 5.48 11.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.0255 2.9868 2.8665 2.6778 2.49 2.39 3.85%
Adjusted Per Share Value based on latest NOSH - 1,100,195
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 36.90 34.81 21.06 20.34 19.59 14.27 14.71 16.55%
EPS 6.54 3.47 4.66 5.03 3.11 1.02 3.37 11.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8425 1.8574 1.8323 1.76 1.6441 1.5323 1.4682 3.85%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 5.29 5.75 3.45 2.61 2.86 2.05 2.05 -
P/RPS 8.81 10.14 10.05 7.88 8.96 8.84 8.56 0.48%
P/EPS 49.69 101.83 45.45 31.88 56.41 123.49 37.41 4.84%
EY 2.01 0.98 2.20 3.14 1.77 0.81 2.67 -4.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.90 1.16 0.91 1.07 0.82 0.86 12.67%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/10/11 29/10/10 25/11/09 27/11/08 26/11/07 30/11/06 25/11/05 -
Price 5.88 6.07 3.75 2.04 3.26 2.10 1.82 -
P/RPS 9.79 10.70 10.92 6.16 10.22 9.06 7.60 4.30%
P/EPS 55.23 107.50 49.41 24.92 64.30 126.51 33.21 8.84%
EY 1.81 0.93 2.02 4.01 1.56 0.79 3.01 -8.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.01 1.26 0.71 1.22 0.84 0.76 17.09%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment