[AIRPORT] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -0.55%
YoY- 18.73%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 4,087,830 2,939,878 2,724,846 1,877,830 1,502,351 1,479,309 1,220,820 22.29%
PBT 625,786 585,075 558,481 470,004 440,302 435,597 304,480 12.74%
Tax -206,496 -167,717 -186,616 -112,246 -138,981 -115,421 -98,836 13.05%
NP 419,290 417,358 371,865 357,758 301,321 320,176 205,644 12.59%
-
NP to SH 418,847 417,339 371,231 357,158 300,820 319,940 205,384 12.59%
-
Tax Rate 33.00% 28.67% 33.41% 23.88% 31.56% 26.50% 32.46% -
Total Cost 3,668,540 2,522,520 2,352,981 1,520,072 1,201,030 1,159,133 1,015,176 23.85%
-
Net Worth 4,559,197 3,630,793 3,298,953 3,266,726 3,211,819 3,067,350 2,920,256 7.69%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 87,717 43,690 44,027 43,974 -
Div Payout % - - - 24.56% 14.52% 13.76% 21.41% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 4,559,197 3,630,793 3,298,953 3,266,726 3,211,819 3,067,350 2,920,256 7.69%
NOSH 1,220,047 1,210,264 1,099,651 1,099,611 1,099,750 1,100,829 1,099,370 1.74%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.26% 14.20% 13.65% 19.05% 20.06% 21.64% 16.84% -
ROE 9.19% 11.49% 11.25% 10.93% 9.37% 10.43% 7.03% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 335.05 242.91 247.79 170.77 136.61 134.38 111.05 20.18%
EPS 34.33 34.48 33.76 32.48 27.35 29.06 18.68 10.66%
DPS 0.00 0.00 0.00 8.00 4.00 4.00 4.00 -
NAPS 3.7369 3.00 3.00 2.9708 2.9205 2.7864 2.6563 5.84%
Adjusted Per Share Value based on latest NOSH - 1,099,611
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 228.13 164.07 152.07 104.80 83.84 82.56 68.13 22.29%
EPS 23.37 23.29 20.72 19.93 16.79 17.86 11.46 12.59%
DPS 0.00 0.00 0.00 4.90 2.44 2.46 2.45 -
NAPS 2.5444 2.0263 1.8411 1.8231 1.7924 1.7118 1.6297 7.70%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 6.31 5.56 6.47 5.00 3.26 2.90 2.89 -
P/RPS 1.88 2.29 2.61 2.93 2.39 2.16 2.60 -5.25%
P/EPS 18.38 16.12 19.17 15.39 11.92 9.98 15.47 2.91%
EY 5.44 6.20 5.22 6.50 8.39 10.02 6.46 -2.82%
DY 0.00 0.00 0.00 1.60 1.23 1.38 1.38 -
P/NAPS 1.69 1.85 2.16 1.68 1.12 1.04 1.09 7.57%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/07/13 27/07/12 28/07/11 17/08/10 27/08/09 28/08/08 30/08/07 -
Price 6.71 5.57 6.49 5.42 3.34 2.74 2.58 -
P/RPS 2.00 2.29 2.62 3.17 2.44 2.04 2.32 -2.44%
P/EPS 19.55 16.15 19.22 16.69 12.21 9.43 13.81 5.95%
EY 5.12 6.19 5.20 5.99 8.19 10.61 7.24 -5.60%
DY 0.00 0.00 0.00 1.48 1.20 1.46 1.55 -
P/NAPS 1.80 1.86 2.16 1.82 1.14 0.98 0.97 10.84%

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