[AIRPORT] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -5.04%
YoY- -2.11%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,502,351 1,479,309 1,220,820 1,148,659 1,078,135 930,408 908,198 8.74%
PBT 440,302 435,597 304,480 274,448 286,137 52,780 244,517 10.28%
Tax -138,981 -115,421 -98,836 -90,097 -98,069 -54,347 -68,553 12.48%
NP 301,321 320,176 205,644 184,351 188,068 -1,567 175,964 9.37%
-
NP to SH 300,820 319,940 205,384 184,098 188,068 -1,567 175,964 9.33%
-
Tax Rate 31.56% 26.50% 32.46% 32.83% 34.27% 102.97% 28.04% -
Total Cost 1,201,030 1,159,133 1,015,176 964,308 890,067 931,975 732,234 8.58%
-
Net Worth 3,211,819 3,067,350 2,920,256 2,747,359 2,560,251 2,407,304 2,421,084 4.81%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 43,690 44,027 43,974 - 23,751 - 87,892 -10.98%
Div Payout % 14.52% 13.76% 21.41% - 12.63% - 49.95% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 3,211,819 3,067,350 2,920,256 2,747,359 2,560,251 2,407,304 2,421,084 4.81%
NOSH 1,099,750 1,100,829 1,099,370 1,098,943 1,098,820 1,104,268 1,100,492 -0.01%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 20.06% 21.64% 16.84% 16.05% 17.44% -0.17% 19.38% -
ROE 9.37% 10.43% 7.03% 6.70% 7.35% -0.07% 7.27% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 136.61 134.38 111.05 104.52 98.12 84.26 82.53 8.75%
EPS 27.35 29.06 18.68 16.75 17.12 -0.14 15.99 9.34%
DPS 4.00 4.00 4.00 0.00 2.16 0.00 8.00 -10.90%
NAPS 2.9205 2.7864 2.6563 2.50 2.33 2.18 2.20 4.83%
Adjusted Per Share Value based on latest NOSH - 1,098,943
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 90.04 88.66 73.17 68.84 64.61 55.76 54.43 8.74%
EPS 18.03 19.17 12.31 11.03 11.27 -0.09 10.55 9.33%
DPS 2.62 2.64 2.64 0.00 1.42 0.00 5.27 -10.98%
NAPS 1.9249 1.8383 1.7502 1.6466 1.5344 1.4427 1.451 4.81%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.26 2.90 2.89 1.78 1.83 1.30 1.56 -
P/RPS 2.39 2.16 2.60 1.70 1.87 1.54 1.89 3.98%
P/EPS 11.92 9.98 15.47 10.63 10.69 -916.11 9.76 3.38%
EY 8.39 10.02 6.46 9.41 9.35 -0.11 10.25 -3.27%
DY 1.23 1.38 1.38 0.00 1.18 0.00 5.13 -21.16%
P/NAPS 1.12 1.04 1.09 0.71 0.79 0.60 0.71 7.88%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 30/08/07 30/08/06 25/08/05 26/08/04 28/08/03 -
Price 3.34 2.74 2.58 1.85 2.01 1.36 1.70 -
P/RPS 2.44 2.04 2.32 1.77 2.05 1.61 2.06 2.85%
P/EPS 12.21 9.43 13.81 11.04 11.74 -958.39 10.63 2.33%
EY 8.19 10.61 7.24 9.06 8.52 -0.10 9.41 -2.28%
DY 1.20 1.46 1.55 0.00 1.07 0.00 4.71 -20.36%
P/NAPS 1.14 0.98 0.97 0.74 0.86 0.62 0.77 6.75%

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