[AIRPORT] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 35.47%
YoY- -7.36%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 754,266 661,155 623,778 377,360 364,543 351,001 255,615 19.74%
PBT 172,861 154,126 91,681 111,240 134,210 88,124 52,715 21.86%
Tax -59,853 -36,944 -29,585 -27,740 -44,145 -32,462 -34,332 9.69%
NP 113,008 117,182 62,096 83,500 90,065 55,662 18,383 35.30%
-
NP to SH 113,008 117,163 62,116 83,432 90,065 55,777 18,304 35.40%
-
Tax Rate 34.62% 23.97% 32.27% 24.94% 32.89% 36.84% 65.13% -
Total Cost 641,258 543,973 561,682 293,860 274,478 295,339 237,232 18.00%
-
Net Worth 4,347,057 3,301,587 3,328,211 3,283,197 3,153,710 2,945,949 2,745,600 7.95%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 4,347,057 3,301,587 3,328,211 3,283,197 3,153,710 2,945,949 2,745,600 7.95%
NOSH 1,209,935 1,100,529 1,100,053 1,099,235 1,100,195 1,100,138 1,102,650 1.55%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 14.98% 17.72% 9.95% 22.13% 24.71% 15.86% 7.19% -
ROE 2.60% 3.55% 1.87% 2.54% 2.86% 1.89% 0.67% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 62.34 60.08 56.70 34.33 33.13 31.91 23.18 17.90%
EPS 9.60 10.65 5.65 7.59 8.19 5.07 1.66 33.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5928 3.00 3.0255 2.9868 2.8665 2.6778 2.49 6.29%
Adjusted Per Share Value based on latest NOSH - 1,099,235
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 42.09 36.90 34.81 21.06 20.34 19.59 14.27 19.73%
EPS 6.31 6.54 3.47 4.66 5.03 3.11 1.02 35.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.426 1.8425 1.8574 1.8323 1.76 1.6441 1.5323 7.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 5.56 5.29 5.75 3.45 2.61 2.86 2.05 -
P/RPS 8.92 8.81 10.14 10.05 7.88 8.96 8.84 0.15%
P/EPS 59.53 49.69 101.83 45.45 31.88 56.41 123.49 -11.44%
EY 1.68 2.01 0.98 2.20 3.14 1.77 0.81 12.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.76 1.90 1.16 0.91 1.07 0.82 11.18%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/10/12 25/10/11 29/10/10 25/11/09 27/11/08 26/11/07 30/11/06 -
Price 5.87 5.88 6.07 3.75 2.04 3.26 2.10 -
P/RPS 9.42 9.79 10.70 10.92 6.16 10.22 9.06 0.65%
P/EPS 62.85 55.23 107.50 49.41 24.92 64.30 126.51 -10.99%
EY 1.59 1.81 0.93 2.02 4.01 1.56 0.79 12.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.96 2.01 1.26 0.71 1.22 0.84 11.67%

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