[AIRPORT] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -0.61%
YoY- -44.34%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 266,299 297,629 262,743 251,464 234,369 276,112 215,073 15.32%
PBT 65,151 72,687 123,588 24,711 16,484 30,803 -26,834 -
Tax -24,165 -23,265 -34,928 -15,711 -7,429 -12,329 -18,432 19.80%
NP 40,986 49,422 88,660 9,000 9,055 18,474 -45,266 -
-
NP to SH 40,986 49,422 88,660 9,000 9,055 18,474 -45,266 -
-
Tax Rate 37.09% 32.01% 28.26% 63.58% 45.07% 40.03% - -
Total Cost 225,313 248,207 174,083 242,464 225,314 257,638 260,339 -9.19%
-
Net Worth 2,560,251 2,553,653 2,496,119 2,403,658 2,407,304 2,408,217 2,388,265 4.74%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 23,751 - - - - -
Div Payout % - - 26.79% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 2,560,251 2,553,653 2,496,119 2,403,658 2,407,304 2,408,217 2,388,265 4.74%
NOSH 1,098,820 1,100,712 1,099,612 1,097,560 1,104,268 1,099,642 1,100,582 -0.10%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 15.39% 16.61% 33.74% 3.58% 3.86% 6.69% -21.05% -
ROE 1.60% 1.94% 3.55% 0.37% 0.38% 0.77% -1.90% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 24.23 27.04 23.89 22.91 21.22 25.11 19.54 15.43%
EPS 3.73 4.49 8.06 0.82 0.82 1.68 -4.12 -
DPS 0.00 0.00 2.16 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.32 2.27 2.19 2.18 2.19 2.17 4.86%
Adjusted Per Share Value based on latest NOSH - 1,097,560
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 14.86 16.61 14.66 14.03 13.08 15.41 12.00 15.33%
EPS 2.29 2.76 4.95 0.50 0.51 1.03 -2.53 -
DPS 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 1.4288 1.4251 1.393 1.3414 1.3435 1.344 1.3328 4.75%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.83 1.70 1.61 1.48 1.30 1.63 1.69 -
P/RPS 7.55 6.29 6.74 6.46 6.13 6.49 8.65 -8.67%
P/EPS 49.06 37.86 19.97 180.49 158.54 97.02 -41.09 -
EY 2.04 2.64 5.01 0.55 0.63 1.03 -2.43 -
DY 0.00 0.00 1.34 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.73 0.71 0.68 0.60 0.74 0.78 0.85%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 27/05/05 25/02/05 30/11/04 26/08/04 31/05/04 27/02/04 -
Price 2.01 1.54 1.56 1.77 1.36 1.43 1.68 -
P/RPS 8.29 5.70 6.53 7.73 6.41 5.70 8.60 -2.41%
P/EPS 53.89 34.30 19.35 215.85 165.85 85.12 -40.85 -
EY 1.86 2.92 5.17 0.46 0.60 1.17 -2.45 -
DY 0.00 0.00 1.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.66 0.69 0.81 0.62 0.65 0.77 7.65%

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