[AIRPORT] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -41.23%
YoY- 77.69%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 921,117 946,818 962,929 881,188 888,107 642,715 416,952 69.54%
PBT 199,129 201,851 199,361 203,809 282,515 213,871 139,924 26.49%
Tax -49,131 -59,302 -60,849 -59,459 -66,828 -38,972 -18,503 91.63%
NP 149,998 142,549 138,512 144,350 215,687 174,899 121,421 15.11%
-
NP to SH 131,743 124,960 120,923 126,761 215,687 174,899 121,421 5.58%
-
Tax Rate 24.67% 29.38% 30.52% 29.17% 23.65% 18.22% 13.22% -
Total Cost 771,119 804,269 824,417 736,838 672,420 467,816 295,531 89.41%
-
Net Worth 2,241,537 2,240,180 2,267,332 2,127,930 2,231,796 2,189,736 2,124,442 3.63%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 38,457 - - - - - - -
Div Payout % 29.19% - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 2,241,537 2,240,180 2,267,332 2,127,930 2,231,796 2,189,736 2,124,442 3.63%
NOSH 1,098,792 1,103,537 1,100,646 1,096,871 1,099,406 1,100,370 1,100,747 -0.11%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 16.28% 15.06% 14.38% 16.38% 24.29% 27.21% 29.12% -
ROE 5.88% 5.58% 5.33% 5.96% 9.66% 7.99% 5.72% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 83.83 85.80 87.49 80.34 80.78 58.41 37.88 69.73%
EPS 11.99 11.32 10.99 11.56 19.62 15.89 11.03 5.71%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 2.03 2.06 1.94 2.03 1.99 1.93 3.76%
Adjusted Per Share Value based on latest NOSH - 1,096,871
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 51.41 52.84 53.74 49.18 49.56 35.87 23.27 69.54%
EPS 7.35 6.97 6.75 7.07 12.04 9.76 6.78 5.52%
DPS 2.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.251 1.2502 1.2653 1.1876 1.2455 1.222 1.1856 3.64%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.73 1.88 1.30 1.70 2.46 2.88 3.68 -
P/RPS 2.06 2.19 1.49 2.12 3.05 4.93 9.72 -64.41%
P/EPS 14.43 16.60 11.83 14.71 12.54 18.12 33.36 -42.77%
EY 6.93 6.02 8.45 6.80 7.97 5.52 3.00 74.65%
DY 2.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.93 0.63 0.88 1.21 1.45 1.91 -41.68%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 25/10/01 13/08/01 24/05/01 26/02/01 24/11/00 - - -
Price 1.81 2.07 1.52 1.70 2.20 0.00 0.00 -
P/RPS 2.16 2.41 1.74 2.12 2.72 0.00 0.00 -
P/EPS 15.10 18.28 13.84 14.71 11.21 0.00 0.00 -
EY 6.62 5.47 7.23 6.80 8.92 0.00 0.00 -
DY 1.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.02 0.74 0.88 1.08 0.00 0.00 -

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