[AIRPORT] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -25.49%
YoY- -75.8%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 1,190,516 1,024,688 1,015,926 1,020,962 1,104,448 894,000 905,236 20.01%
PBT 290,748 195,586 95,997 94,574 123,212 151,604 237,917 14.28%
Tax -93,060 -70,397 -47,292 -39,516 -49,316 -66,931 -64,665 27.43%
NP 197,688 125,189 48,705 55,058 73,896 84,673 173,252 9.18%
-
NP to SH 197,688 125,189 48,705 55,058 73,896 84,673 173,252 9.18%
-
Tax Rate 32.01% 35.99% 49.26% 41.78% 40.03% 44.15% 27.18% -
Total Cost 992,828 899,499 967,221 965,904 1,030,552 809,327 731,984 22.50%
-
Net Worth 2,553,653 2,496,568 2,409,593 2,400,528 2,408,217 2,387,088 2,431,542 3.31%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 23,755 - - - - - -
Div Payout % - 18.98% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 2,553,653 2,496,568 2,409,593 2,400,528 2,408,217 2,387,088 2,431,542 3.31%
NOSH 1,100,712 1,099,809 1,100,271 1,101,160 1,099,642 1,100,040 1,100,245 0.02%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 16.61% 12.22% 4.79% 5.39% 6.69% 9.47% 19.14% -
ROE 7.74% 5.01% 2.02% 2.29% 3.07% 3.55% 7.13% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 108.16 93.17 92.33 92.72 100.44 81.27 82.28 19.98%
EPS 17.96 11.38 4.43 5.00 6.72 7.70 15.75 9.13%
DPS 0.00 2.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.27 2.19 2.18 2.19 2.17 2.21 3.28%
Adjusted Per Share Value based on latest NOSH - 1,104,268
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 66.44 57.19 56.70 56.98 61.64 49.89 50.52 20.01%
EPS 11.03 6.99 2.72 3.07 4.12 4.73 9.67 9.16%
DPS 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4251 1.3933 1.3447 1.3397 1.344 1.3322 1.357 3.31%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.70 1.61 1.48 1.30 1.63 1.69 1.58 -
P/RPS 1.57 1.73 1.60 1.40 1.62 2.08 1.92 -12.54%
P/EPS 9.47 14.14 33.43 26.00 24.26 21.96 10.03 -3.75%
EY 10.56 7.07 2.99 3.85 4.12 4.55 9.97 3.90%
DY 0.00 1.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.68 0.60 0.74 0.78 0.71 1.86%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 30/11/04 26/08/04 31/05/04 27/02/04 21/11/03 -
Price 1.54 1.56 1.77 1.36 1.43 1.68 1.70 -
P/RPS 1.42 1.67 1.92 1.47 1.42 2.07 2.07 -22.20%
P/EPS 8.57 13.70 39.98 27.20 21.28 21.83 10.80 -14.27%
EY 11.66 7.30 2.50 3.68 4.70 4.58 9.26 16.59%
DY 0.00 1.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.69 0.81 0.62 0.65 0.77 0.77 -9.75%

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