[AIRPORT] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 5.99%
YoY- -6.77%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,745,677 1,469,779 1,460,701 1,165,126 1,128,971 1,046,205 858,153 12.55%
PBT 474,556 439,300 432,419 275,072 287,628 237,470 63,982 39.62%
Tax -114,850 -133,073 -122,752 -94,114 -93,580 -81,333 -58,978 11.74%
NP 359,706 306,227 309,667 180,958 194,048 156,137 5,004 103.84%
-
NP to SH 359,126 305,820 309,202 180,746 193,874 156,137 5,004 103.78%
-
Tax Rate 24.20% 30.29% 28.39% 34.21% 32.54% 34.25% 92.18% -
Total Cost 1,385,971 1,163,552 1,151,034 984,168 934,923 890,068 853,149 8.41%
-
Net Worth 3,328,606 3,267,814 3,109,763 2,864,964 2,723,942 2,553,653 2,408,217 5.54%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 87,717 43,690 88,002 - - 23,751 - -
Div Payout % 24.43% 14.29% 28.46% - - 15.21% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 3,328,606 3,267,814 3,109,763 2,864,964 2,723,942 2,553,653 2,408,217 5.54%
NOSH 1,099,166 1,098,351 1,099,555 1,099,583 1,102,810 1,100,712 1,099,642 -0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 20.61% 20.83% 21.20% 15.53% 17.19% 14.92% 0.58% -
ROE 10.79% 9.36% 9.94% 6.31% 7.12% 6.11% 0.21% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 158.82 133.82 132.84 105.96 102.37 95.05 78.04 12.56%
EPS 32.67 27.84 28.12 16.44 17.58 14.19 0.46 103.43%
DPS 8.00 4.00 8.00 0.00 0.00 2.16 0.00 -
NAPS 3.0283 2.9752 2.8282 2.6055 2.47 2.32 2.19 5.54%
Adjusted Per Share Value based on latest NOSH - 1,099,583
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 97.42 82.03 81.52 65.02 63.01 58.39 47.89 12.55%
EPS 20.04 17.07 17.26 10.09 10.82 8.71 0.28 103.69%
DPS 4.90 2.44 4.91 0.00 0.00 1.33 0.00 -
NAPS 1.8576 1.8237 1.7355 1.5989 1.5202 1.4251 1.344 5.53%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.82 2.49 2.96 2.94 2.04 1.70 1.63 -
P/RPS 3.03 1.86 2.23 2.77 1.99 1.79 2.09 6.38%
P/EPS 14.75 8.94 10.53 17.89 11.60 11.98 358.20 -41.22%
EY 6.78 11.18 9.50 5.59 8.62 8.34 0.28 70.04%
DY 1.66 1.61 2.70 0.00 0.00 1.27 0.00 -
P/NAPS 1.59 0.84 1.05 1.13 0.83 0.73 0.74 13.58%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 17/05/10 28/05/09 29/05/08 31/05/07 26/05/06 27/05/05 31/05/04 -
Price 4.98 3.60 3.12 2.82 1.84 1.54 1.43 -
P/RPS 3.14 2.69 2.35 2.66 1.80 1.62 1.83 9.41%
P/EPS 15.24 12.93 11.10 17.16 10.47 10.86 314.25 -39.59%
EY 6.56 7.73 9.01 5.83 9.55 9.21 0.32 65.39%
DY 1.61 1.11 2.56 0.00 0.00 1.40 0.00 -
P/NAPS 1.64 1.21 1.10 1.08 0.74 0.66 0.65 16.66%

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