[AIRPORT] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -84.08%
YoY- -58.9%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 276,112 215,073 204,854 162,114 311,959 219,711 214,414 18.34%
PBT 30,803 -26,834 32,327 27,686 118,425 51,974 46,432 -23.91%
Tax -12,329 -18,432 -16,157 -12,060 -20,282 -15,524 -20,687 -29.15%
NP 18,474 -45,266 16,170 15,626 98,143 36,450 25,745 -19.83%
-
NP to SH 18,474 -45,266 16,170 15,626 98,143 36,450 25,745 -19.83%
-
Tax Rate 40.03% - 49.98% 43.56% 17.13% 29.87% 44.55% -
Total Cost 257,638 260,339 188,684 146,488 213,816 183,261 188,669 23.06%
-
Net Worth 2,408,217 2,388,265 2,430,999 2,421,084 2,431,569 2,329,160 2,332,452 2.15%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - 87,892 - -
Div Payout % - - - - - 241.13% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 2,408,217 2,388,265 2,430,999 2,421,084 2,431,569 2,329,160 2,332,452 2.15%
NOSH 1,099,642 1,100,582 1,099,999 1,100,492 1,100,257 1,098,660 1,100,213 -0.03%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.69% -21.05% 7.89% 9.64% 31.46% 16.59% 12.01% -
ROE 0.77% -1.90% 0.67% 0.65% 4.04% 1.56% 1.10% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 25.11 19.54 18.62 14.73 28.35 20.00 19.49 18.38%
EPS 1.68 -4.12 1.47 1.42 8.92 3.31 2.34 -19.80%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.19 2.17 2.21 2.20 2.21 2.12 2.12 2.18%
Adjusted Per Share Value based on latest NOSH - 1,100,492
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 16.55 12.89 12.28 9.72 18.70 13.17 12.85 18.35%
EPS 1.11 -2.71 0.97 0.94 5.88 2.18 1.54 -19.59%
DPS 0.00 0.00 0.00 0.00 0.00 5.27 0.00 -
NAPS 1.4433 1.4313 1.4569 1.451 1.4573 1.3959 1.3979 2.15%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.63 1.69 1.58 1.56 1.48 1.49 1.63 -
P/RPS 6.49 8.65 8.48 10.59 5.22 7.45 8.36 -15.51%
P/EPS 97.02 -41.09 107.48 109.87 16.59 44.91 69.66 24.68%
EY 1.03 -2.43 0.93 0.91 6.03 2.23 1.44 -20.00%
DY 0.00 0.00 0.00 0.00 0.00 5.37 0.00 -
P/NAPS 0.74 0.78 0.71 0.71 0.67 0.70 0.77 -2.61%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 21/11/03 28/08/03 29/05/03 27/02/03 28/11/02 -
Price 1.43 1.68 1.70 1.70 1.59 1.51 1.60 -
P/RPS 5.70 8.60 9.13 11.54 5.61 7.55 8.21 -21.57%
P/EPS 85.12 -40.85 115.65 119.73 17.83 45.51 68.38 15.70%
EY 1.17 -2.45 0.86 0.84 5.61 2.20 1.46 -13.71%
DY 0.00 0.00 0.00 0.00 0.00 5.30 0.00 -
P/NAPS 0.65 0.77 0.77 0.77 0.72 0.71 0.75 -9.09%

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