[AIRPORT] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 6.37%
YoY- 24.17%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,469,779 1,460,701 1,165,126 1,128,971 1,046,205 858,153 953,973 7.46%
PBT 439,300 432,419 275,072 287,628 237,470 63,982 272,440 8.28%
Tax -133,073 -122,752 -94,114 -93,580 -81,333 -58,978 -74,080 10.24%
NP 306,227 309,667 180,958 194,048 156,137 5,004 198,360 7.49%
-
NP to SH 305,820 309,202 180,746 193,874 156,137 5,004 198,360 7.47%
-
Tax Rate 30.29% 28.39% 34.21% 32.54% 34.25% 92.18% 27.19% -
Total Cost 1,163,552 1,151,034 984,168 934,923 890,068 853,149 755,613 7.45%
-
Net Worth 3,267,814 3,109,763 2,864,964 2,723,942 2,553,653 2,408,217 2,431,569 5.04%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 43,690 88,002 - - 23,751 - 87,892 -10.98%
Div Payout % 14.29% 28.46% - - 15.21% - 44.31% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 3,267,814 3,109,763 2,864,964 2,723,942 2,553,653 2,408,217 2,431,569 5.04%
NOSH 1,098,351 1,099,555 1,099,583 1,102,810 1,100,712 1,099,642 1,100,257 -0.02%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 20.83% 21.20% 15.53% 17.19% 14.92% 0.58% 20.79% -
ROE 9.36% 9.94% 6.31% 7.12% 6.11% 0.21% 8.16% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 133.82 132.84 105.96 102.37 95.05 78.04 86.70 7.49%
EPS 27.84 28.12 16.44 17.58 14.19 0.46 18.03 7.50%
DPS 4.00 8.00 0.00 0.00 2.16 0.00 8.00 -10.90%
NAPS 2.9752 2.8282 2.6055 2.47 2.32 2.19 2.21 5.07%
Adjusted Per Share Value based on latest NOSH - 1,102,810
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 88.09 87.54 69.83 67.66 62.70 51.43 57.17 7.46%
EPS 18.33 18.53 10.83 11.62 9.36 0.30 11.89 7.47%
DPS 2.62 5.27 0.00 0.00 1.42 0.00 5.27 -10.98%
NAPS 1.9585 1.8637 1.717 1.6325 1.5305 1.4433 1.4573 5.04%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.49 2.96 2.94 2.04 1.70 1.63 1.48 -
P/RPS 1.86 2.23 2.77 1.99 1.79 2.09 1.71 1.40%
P/EPS 8.94 10.53 17.89 11.60 11.98 358.20 8.21 1.42%
EY 11.18 9.50 5.59 8.62 8.34 0.28 12.18 -1.41%
DY 1.61 2.70 0.00 0.00 1.27 0.00 5.41 -18.27%
P/NAPS 0.84 1.05 1.13 0.83 0.73 0.74 0.67 3.83%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 29/05/08 31/05/07 26/05/06 27/05/05 31/05/04 29/05/03 -
Price 3.60 3.12 2.82 1.84 1.54 1.43 1.59 -
P/RPS 2.69 2.35 2.66 1.80 1.62 1.83 1.83 6.62%
P/EPS 12.93 11.10 17.16 10.47 10.86 314.25 8.82 6.57%
EY 7.73 9.01 5.83 9.55 9.21 0.32 11.34 -6.18%
DY 1.11 2.56 0.00 0.00 1.40 0.00 5.03 -22.24%
P/NAPS 1.21 1.10 1.08 0.74 0.66 0.65 0.72 9.02%

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