[AIRPORT] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 31.5%
YoY- 6.79%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 894,000 898,638 908,198 953,973 935,271 909,775 915,052 -1.53%
PBT 151,604 230,412 244,517 272,440 221,829 219,628 239,118 -26.13%
Tax -66,931 -64,023 -68,553 -74,080 -70,987 -75,198 -72,196 -4.90%
NP 84,673 166,389 175,964 198,360 150,842 144,430 166,922 -36.31%
-
NP to SH 84,673 166,389 175,964 198,360 150,842 144,430 166,256 -36.14%
-
Tax Rate 44.15% 27.79% 28.04% 27.19% 32.00% 34.24% 30.19% -
Total Cost 809,327 732,249 732,234 755,613 784,429 765,345 748,130 5.36%
-
Net Worth 2,388,265 2,430,999 2,421,084 2,431,569 2,329,160 2,332,452 2,307,693 2.30%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 87,892 87,892 87,892 87,892 38,510 76,968 -
Div Payout % - 52.82% 49.95% 44.31% 58.27% 26.66% 46.29% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,388,265 2,430,999 2,421,084 2,431,569 2,329,160 2,332,452 2,307,693 2.30%
NOSH 1,100,582 1,099,999 1,100,492 1,100,257 1,098,660 1,100,213 1,098,901 0.10%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.47% 18.52% 19.38% 20.79% 16.13% 15.88% 18.24% -
ROE 3.55% 6.84% 7.27% 8.16% 6.48% 6.19% 7.20% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 81.23 81.69 82.53 86.70 85.13 82.69 83.27 -1.63%
EPS 7.69 15.13 15.99 18.03 13.73 13.13 15.13 -36.23%
DPS 0.00 8.00 8.00 8.00 8.00 3.50 7.00 -
NAPS 2.17 2.21 2.20 2.21 2.12 2.12 2.10 2.20%
Adjusted Per Share Value based on latest NOSH - 1,100,257
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 53.58 53.86 54.43 57.17 56.05 54.52 54.84 -1.53%
EPS 5.07 9.97 10.55 11.89 9.04 8.66 9.96 -36.16%
DPS 0.00 5.27 5.27 5.27 5.27 2.31 4.61 -
NAPS 1.4313 1.4569 1.451 1.4573 1.3959 1.3979 1.383 2.30%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.69 1.58 1.56 1.48 1.49 1.63 2.18 -
P/RPS 2.08 1.93 1.89 1.71 1.75 1.97 2.62 -14.22%
P/EPS 21.97 10.45 9.76 8.21 10.85 12.42 14.41 32.36%
EY 4.55 9.57 10.25 12.18 9.21 8.05 6.94 -24.47%
DY 0.00 5.06 5.13 5.41 5.37 2.15 3.21 -
P/NAPS 0.78 0.71 0.71 0.67 0.70 0.77 1.04 -17.40%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 28/08/03 29/05/03 27/02/03 28/11/02 29/08/02 -
Price 1.68 1.70 1.70 1.59 1.51 1.60 1.86 -
P/RPS 2.07 2.08 2.06 1.83 1.77 1.93 2.23 -4.82%
P/EPS 21.84 11.24 10.63 8.82 11.00 12.19 12.29 46.55%
EY 4.58 8.90 9.41 11.34 9.09 8.20 8.13 -31.71%
DY 0.00 4.71 4.71 5.03 5.30 2.19 3.76 -
P/NAPS 0.77 0.77 0.77 0.72 0.71 0.75 0.89 -9.17%

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