[AIRPORT] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -32.29%
YoY- -46.63%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 162,114 311,959 219,711 214,414 207,889 293,257 189,215 -9.81%
PBT 27,686 118,425 51,974 46,432 55,609 67,778 49,773 -32.43%
Tax -12,060 -20,282 -15,524 -20,687 -17,587 -17,153 -19,735 -28.05%
NP 15,626 98,143 36,450 25,745 38,022 50,625 30,038 -35.39%
-
NP to SH 15,626 98,143 36,450 25,745 38,022 50,625 30,038 -35.39%
-
Tax Rate 43.56% 17.13% 29.87% 44.55% 31.63% 25.31% 39.65% -
Total Cost 146,488 213,816 183,261 188,669 169,867 242,632 159,177 -5.40%
-
Net Worth 2,421,084 2,431,569 2,329,160 2,332,452 2,307,693 2,311,141 2,266,603 4.50%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 87,892 - - - - -
Div Payout % - - 241.13% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,421,084 2,431,569 2,329,160 2,332,452 2,307,693 2,311,141 2,266,603 4.50%
NOSH 1,100,492 1,100,257 1,098,660 1,100,213 1,098,901 1,100,543 1,100,293 0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.64% 31.46% 16.59% 12.01% 18.29% 17.26% 15.88% -
ROE 0.65% 4.04% 1.56% 1.10% 1.65% 2.19% 1.33% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 14.73 28.35 20.00 19.49 18.92 26.65 17.20 -9.84%
EPS 1.42 8.92 3.31 2.34 3.46 4.60 2.73 -35.40%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.21 2.12 2.12 2.10 2.10 2.06 4.49%
Adjusted Per Share Value based on latest NOSH - 1,100,213
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 9.05 17.41 12.26 11.97 11.60 16.37 10.56 -9.80%
EPS 0.87 5.48 2.03 1.44 2.12 2.83 1.68 -35.59%
DPS 0.00 0.00 4.91 0.00 0.00 0.00 0.00 -
NAPS 1.3512 1.357 1.2999 1.3017 1.2879 1.2898 1.2649 4.51%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.56 1.48 1.49 1.63 2.18 2.56 2.26 -
P/RPS 10.59 5.22 7.45 8.36 11.52 9.61 13.14 -13.43%
P/EPS 109.87 16.59 44.91 69.66 63.01 55.65 82.78 20.83%
EY 0.91 6.03 2.23 1.44 1.59 1.80 1.21 -17.34%
DY 0.00 0.00 5.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.67 0.70 0.77 1.04 1.22 1.10 -25.37%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 27/02/03 28/11/02 29/08/02 31/05/02 28/02/02 -
Price 1.70 1.59 1.51 1.60 1.86 2.12 2.60 -
P/RPS 11.54 5.61 7.55 8.21 9.83 7.96 15.12 -16.52%
P/EPS 119.73 17.83 45.51 68.38 53.76 46.09 95.24 16.53%
EY 0.84 5.61 2.20 1.46 1.86 2.17 1.05 -13.85%
DY 0.00 0.00 5.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.71 0.75 0.89 1.01 1.26 -28.05%

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