[AIRPORT] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 18.25%
YoY- 70.93%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 2,124,248 1,515,168 1,492,851 1,316,206 1,140,770 1,090,175 977,018 13.81%
PBT 450,445 417,332 481,683 339,889 234,069 354,520 45,164 46.68%
Tax -114,091 -122,576 -127,104 -96,966 -91,656 -115,131 -53,901 13.30%
NP 336,354 294,756 354,579 242,923 142,413 239,389 -8,737 -
-
NP to SH 335,842 294,187 354,228 242,857 142,081 239,389 -8,737 -
-
Tax Rate 25.33% 29.37% 26.39% 28.53% 39.16% 32.48% 119.35% -
Total Cost 1,787,894 1,220,412 1,138,272 1,073,283 998,357 850,786 985,755 10.42%
-
Net Worth 3,328,211 3,283,197 3,153,710 2,945,949 2,745,600 2,630,788 2,403,658 5.57%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 87,717 43,690 44,027 43,974 - 23,751 - -
Div Payout % 26.12% 14.85% 12.43% 18.11% - 9.92% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 3,328,211 3,283,197 3,153,710 2,945,949 2,745,600 2,630,788 2,403,658 5.57%
NOSH 1,100,053 1,099,235 1,100,195 1,100,138 1,102,650 1,100,748 1,097,560 0.03%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 15.83% 19.45% 23.75% 18.46% 12.48% 21.96% -0.89% -
ROE 10.09% 8.96% 11.23% 8.24% 5.17% 9.10% -0.36% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 193.10 137.84 135.69 119.64 103.46 99.04 89.02 13.76%
EPS 30.53 26.76 32.20 22.08 12.89 21.75 -0.80 -
DPS 8.00 4.00 4.00 4.00 0.00 2.16 0.00 -
NAPS 3.0255 2.9868 2.8665 2.6778 2.49 2.39 2.19 5.53%
Adjusted Per Share Value based on latest NOSH - 1,100,138
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 118.55 84.56 83.31 73.45 63.66 60.84 54.53 13.81%
EPS 18.74 16.42 19.77 13.55 7.93 13.36 -0.49 -
DPS 4.90 2.44 2.46 2.45 0.00 1.33 0.00 -
NAPS 1.8574 1.8323 1.76 1.6441 1.5323 1.4682 1.3414 5.57%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 5.75 3.45 2.61 2.86 2.05 2.05 1.48 -
P/RPS 2.98 2.50 1.92 2.39 1.98 2.07 1.66 10.23%
P/EPS 18.83 12.89 8.11 12.96 15.91 9.43 -185.92 -
EY 5.31 7.76 12.34 7.72 6.29 10.61 -0.54 -
DY 1.39 1.16 1.53 1.40 0.00 1.05 0.00 -
P/NAPS 1.90 1.16 0.91 1.07 0.82 0.86 0.68 18.66%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/10/10 25/11/09 27/11/08 26/11/07 30/11/06 25/11/05 30/11/04 -
Price 6.07 3.75 2.04 3.26 2.10 1.82 1.77 -
P/RPS 3.14 2.72 1.50 2.72 2.03 1.84 1.99 7.89%
P/EPS 19.88 14.01 6.34 14.77 16.30 8.37 -222.35 -
EY 5.03 7.14 15.78 6.77 6.14 11.95 -0.45 -
DY 1.32 1.07 1.96 1.23 0.00 1.19 0.00 -
P/NAPS 2.01 1.26 0.71 1.22 0.84 0.76 0.81 16.34%

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