[AIRPORT] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 36.15%
YoY- 41.5%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 909,775 915,052 916,815 896,144 921,117 946,818 962,929 -3.71%
PBT 219,628 239,118 259,946 256,910 199,129 201,851 199,361 6.66%
Tax -75,198 -72,196 -73,531 -76,874 -49,131 -59,302 -60,849 15.14%
NP 144,430 166,922 186,415 180,036 149,998 142,549 138,512 2.82%
-
NP to SH 144,430 166,256 185,749 179,370 131,743 124,960 120,923 12.56%
-
Tax Rate 34.24% 30.19% 28.29% 29.92% 24.67% 29.38% 30.52% -
Total Cost 765,345 748,130 730,400 716,108 771,119 804,269 824,417 -4.83%
-
Net Worth 2,332,452 2,307,693 2,311,141 2,266,603 2,241,537 2,240,180 2,267,332 1.90%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 38,510 76,968 76,968 76,968 38,457 - - -
Div Payout % 26.66% 46.29% 41.44% 42.91% 29.19% - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 2,332,452 2,307,693 2,311,141 2,266,603 2,241,537 2,240,180 2,267,332 1.90%
NOSH 1,100,213 1,098,901 1,100,543 1,100,293 1,098,792 1,103,537 1,100,646 -0.02%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 15.88% 18.24% 20.33% 20.09% 16.28% 15.06% 14.38% -
ROE 6.19% 7.20% 8.04% 7.91% 5.88% 5.58% 5.33% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 82.69 83.27 83.31 81.45 83.83 85.80 87.49 -3.68%
EPS 13.13 15.13 16.88 16.30 11.99 11.32 10.99 12.58%
DPS 3.50 7.00 7.00 7.00 3.50 0.00 0.00 -
NAPS 2.12 2.10 2.10 2.06 2.04 2.03 2.06 1.93%
Adjusted Per Share Value based on latest NOSH - 1,100,293
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 50.77 51.07 51.17 50.01 51.41 52.84 53.74 -3.71%
EPS 8.06 9.28 10.37 10.01 7.35 6.97 6.75 12.54%
DPS 2.15 4.30 4.30 4.30 2.15 0.00 0.00 -
NAPS 1.3017 1.2879 1.2898 1.2649 1.251 1.2502 1.2653 1.90%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.63 2.18 2.56 2.26 1.73 1.88 1.30 -
P/RPS 1.97 2.62 3.07 2.77 2.06 2.19 1.49 20.44%
P/EPS 12.42 14.41 15.17 13.86 14.43 16.60 11.83 3.29%
EY 8.05 6.94 6.59 7.21 6.93 6.02 8.45 -3.17%
DY 2.15 3.21 2.73 3.10 2.02 0.00 0.00 -
P/NAPS 0.77 1.04 1.22 1.10 0.85 0.93 0.63 14.30%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 31/05/02 28/02/02 25/10/01 13/08/01 24/05/01 -
Price 1.60 1.86 2.12 2.60 1.81 2.07 1.52 -
P/RPS 1.93 2.23 2.54 3.19 2.16 2.41 1.74 7.14%
P/EPS 12.19 12.29 12.56 15.95 15.10 18.28 13.84 -8.10%
EY 8.20 8.13 7.96 6.27 6.62 5.47 7.23 8.74%
DY 2.19 3.76 3.30 2.69 1.93 0.00 0.00 -
P/NAPS 0.75 0.89 1.01 1.26 0.89 1.02 0.74 0.89%

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