[AIRPORT] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
29-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -5.97%
YoY- 14.16%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 4,306,267 3,032,989 2,762,223 2,124,248 1,515,168 1,492,851 1,316,206 21.81%
PBT 604,047 603,810 620,926 450,445 417,332 481,683 339,889 10.04%
Tax -184,883 -190,626 -193,975 -114,091 -122,576 -127,104 -96,966 11.34%
NP 419,164 413,184 426,951 336,354 294,756 354,579 242,923 9.50%
-
NP to SH 418,618 413,184 426,278 335,842 294,187 354,228 242,857 9.49%
-
Tax Rate 30.61% 31.57% 31.24% 25.33% 29.37% 26.39% 28.53% -
Total Cost 3,887,103 2,619,805 2,335,272 1,787,894 1,220,412 1,138,272 1,073,283 23.89%
-
Net Worth 4,688,062 4,347,057 3,301,587 3,328,211 3,283,197 3,153,710 2,945,949 8.04%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 87,717 43,690 44,027 43,974 -
Div Payout % - - - 26.12% 14.85% 12.43% 18.11% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 4,688,062 4,347,057 3,301,587 3,328,211 3,283,197 3,153,710 2,945,949 8.04%
NOSH 1,224,516 1,209,935 1,100,529 1,100,053 1,099,235 1,100,195 1,100,138 1.79%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.73% 13.62% 15.46% 15.83% 19.45% 23.75% 18.46% -
ROE 8.93% 9.50% 12.91% 10.09% 8.96% 11.23% 8.24% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 351.67 250.67 250.99 193.10 137.84 135.69 119.64 19.66%
EPS 34.19 34.15 38.73 30.53 26.76 32.20 22.08 7.55%
DPS 0.00 0.00 0.00 8.00 4.00 4.00 4.00 -
NAPS 3.8285 3.5928 3.00 3.0255 2.9868 2.8665 2.6778 6.13%
Adjusted Per Share Value based on latest NOSH - 1,100,053
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 240.32 169.26 154.15 118.55 84.56 83.31 73.45 21.82%
EPS 23.36 23.06 23.79 18.74 16.42 19.77 13.55 9.49%
DPS 0.00 0.00 0.00 4.90 2.44 2.46 2.45 -
NAPS 2.6163 2.426 1.8425 1.8574 1.8323 1.76 1.6441 8.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 7.59 5.56 5.29 5.75 3.45 2.61 2.86 -
P/RPS 2.16 2.22 2.11 2.98 2.50 1.92 2.39 -1.67%
P/EPS 22.20 16.28 13.66 18.83 12.89 8.11 12.96 9.37%
EY 4.50 6.14 7.32 5.31 7.76 12.34 7.72 -8.59%
DY 0.00 0.00 0.00 1.39 1.16 1.53 1.40 -
P/NAPS 1.98 1.55 1.76 1.90 1.16 0.91 1.07 10.79%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/10/13 23/10/12 25/10/11 29/10/10 25/11/09 27/11/08 26/11/07 -
Price 8.41 5.87 5.88 6.07 3.75 2.04 3.26 -
P/RPS 2.39 2.34 2.34 3.14 2.72 1.50 2.72 -2.13%
P/EPS 24.60 17.19 15.18 19.88 14.01 6.34 14.77 8.86%
EY 4.06 5.82 6.59 5.03 7.14 15.78 6.77 -8.16%
DY 0.00 0.00 0.00 1.32 1.07 1.96 1.23 -
P/NAPS 2.20 1.63 1.96 2.01 1.26 0.71 1.22 10.31%

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