[AIRPORT] QoQ 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- -50.99%
YoY- -42.05%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
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 297,629 262,743 251,464 234,369 276,112 215,073 204,854 28.24%
PBT 72,687 123,588 24,711 16,484 30,803 -26,834 32,327 71.54%
Tax -23,265 -34,928 -15,711 -7,429 -12,329 -18,432 -16,157 27.48%
NP 49,422 88,660 9,000 9,055 18,474 -45,266 16,170 110.46%
-
NP to SH 49,422 88,660 9,000 9,055 18,474 -45,266 16,170 110.46%
-
Tax Rate 32.01% 28.26% 63.58% 45.07% 40.03% - 49.98% -
Total Cost 248,207 174,083 242,464 225,314 257,638 260,339 188,684 20.03%
-
Net Worth 2,553,653 2,496,119 2,403,658 2,407,304 2,408,217 2,388,265 2,430,999 3.33%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 23,751 - - - - - -
Div Payout % - 26.79% - - - - - -
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 2,496,119 2,403,658 2,407,304 2,408,217 2,388,265 2,430,999 3.33%
NOSH 1,100,712 1,099,612 1,097,560 1,104,268 1,099,642 1,100,582 1,099,999 0.04%
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% 33.74% 3.58% 3.86% 6.69% -21.05% 7.89% -
ROE 1.94% 3.55% 0.37% 0.38% 0.77% -1.90% 0.67% -
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 27.04 23.89 22.91 21.22 25.11 19.54 18.62 28.20%
EPS 4.49 8.06 0.82 0.82 1.68 -4.12 1.47 110.37%
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 16.61 14.66 14.03 13.08 15.41 12.00 11.43 28.26%
EPS 2.76 4.95 0.50 0.51 1.03 -2.53 0.90 110.93%
DPS 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4251 1.393 1.3414 1.3435 1.344 1.3328 1.3567 3.33%
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 6.29 6.74 6.46 6.13 6.49 8.65 8.48 -18.04%
P/EPS 37.86 19.97 180.49 158.54 97.02 -41.09 107.48 -50.09%
EY 2.64 5.01 0.55 0.63 1.03 -2.43 0.93 100.35%
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 5.70 6.53 7.73 6.41 5.70 8.60 9.13 -26.93%
P/EPS 34.30 19.35 215.85 165.85 85.12 -40.85 115.65 -55.49%
EY 2.92 5.17 0.46 0.60 1.17 -2.45 0.86 125.73%
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