[AIRPORT] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 160.25%
YoY- 93.86%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 894,000 905,236 948,146 1,247,836 935,271 954,080 1,002,292 -7.32%
PBT 151,604 237,917 292,222 473,700 221,830 226,474 246,774 -27.66%
Tax -66,931 -64,665 -64,684 -81,128 -71,347 -73,950 -69,480 -2.45%
NP 84,673 173,252 227,538 392,572 150,483 152,524 177,294 -38.81%
-
NP to SH 84,673 173,252 227,538 392,572 150,843 152,524 177,294 -38.81%
-
Tax Rate 44.15% 27.18% 22.14% 17.13% 32.16% 32.65% 28.16% -
Total Cost 809,327 731,984 720,608 855,264 784,788 801,556 824,998 -1.26%
-
Net Worth 2,387,088 2,431,542 2,420,638 2,431,569 2,331,198 2,331,103 2,309,661 2.21%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - 87,969 - - -
Div Payout % - - - - 58.32% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,387,088 2,431,542 2,420,638 2,431,569 2,331,198 2,331,103 2,309,661 2.21%
NOSH 1,100,040 1,100,245 1,100,290 1,100,257 1,099,622 1,099,576 1,099,838 0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.47% 19.14% 24.00% 31.46% 16.09% 15.99% 17.69% -
ROE 3.55% 7.13% 9.40% 16.14% 6.47% 6.54% 7.68% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 81.27 82.28 86.17 113.41 85.05 86.77 91.13 -7.33%
EPS 7.70 15.75 20.68 35.68 13.71 13.87 16.12 -38.81%
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.17 2.21 2.20 2.21 2.12 2.12 2.10 2.20%
Adjusted Per Share Value based on latest NOSH - 1,100,257
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 53.58 54.25 56.82 74.79 56.05 57.18 60.07 -7.31%
EPS 5.07 10.38 13.64 23.53 9.04 9.14 10.63 -38.87%
DPS 0.00 0.00 0.00 0.00 5.27 0.00 0.00 -
NAPS 1.4306 1.4573 1.4507 1.4573 1.3971 1.3971 1.3842 2.21%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.69 1.58 1.56 1.48 1.49 1.63 2.18 -
P/RPS 2.08 1.92 1.81 1.30 1.75 1.88 2.39 -8.82%
P/EPS 21.96 10.03 7.54 4.15 10.86 11.75 13.52 38.05%
EY 4.55 9.97 13.26 24.11 9.21 8.51 7.39 -27.56%
DY 0.00 0.00 0.00 0.00 5.37 0.00 0.00 -
P/NAPS 0.78 0.71 0.71 0.67 0.70 0.77 1.04 -17.40%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 28/08/03 29/05/03 27/02/03 28/11/02 29/08/02 -
Price 1.68 1.70 1.70 1.59 1.51 1.60 1.86 -
P/RPS 2.07 2.07 1.97 1.40 1.78 1.84 2.04 0.97%
P/EPS 21.83 10.80 8.22 4.46 11.01 11.53 11.54 52.77%
EY 4.58 9.26 12.16 22.44 9.08 8.67 8.67 -34.57%
DY 0.00 0.00 0.00 0.00 5.30 0.00 0.00 -
P/NAPS 0.77 0.77 0.77 0.72 0.71 0.75 0.89 -9.17%

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