[AIRPORT] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -42.04%
YoY- 28.34%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,199,500 1,127,856 1,020,962 948,146 1,002,292 964,476 833,216 6.25%
PBT 270,290 275,676 94,574 292,222 246,774 282,430 286,346 -0.95%
Tax -85,300 -94,860 -39,516 -64,684 -69,480 -78,908 -79,222 1.23%
NP 184,990 180,816 55,058 227,538 177,294 203,522 207,124 -1.86%
-
NP to SH 184,484 180,816 55,058 227,538 177,294 203,522 207,124 -1.90%
-
Tax Rate 31.56% 34.41% 41.78% 22.14% 28.16% 27.94% 27.67% -
Total Cost 1,014,510 947,040 965,904 720,608 824,998 760,954 626,092 8.37%
-
Net Worth 2,748,569 2,562,659 2,400,528 2,420,638 2,309,661 2,233,241 2,190,099 3.85%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,748,569 2,562,659 2,400,528 2,420,638 2,309,661 2,233,241 2,190,099 3.85%
NOSH 1,099,427 1,099,853 1,101,160 1,100,290 1,099,838 1,100,118 1,100,552 -0.01%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 15.42% 16.03% 5.39% 24.00% 17.69% 21.10% 24.86% -
ROE 6.71% 7.06% 2.29% 9.40% 7.68% 9.11% 9.46% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 109.10 102.55 92.72 86.17 91.13 87.67 75.71 6.27%
EPS 16.78 16.44 5.00 20.68 16.12 18.50 18.82 -1.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.33 2.18 2.20 2.10 2.03 1.99 3.87%
Adjusted Per Share Value based on latest NOSH - 1,100,492
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 66.94 62.94 56.98 52.91 55.94 53.83 46.50 6.25%
EPS 10.30 10.09 3.07 12.70 9.89 11.36 11.56 -1.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5339 1.4302 1.3397 1.3509 1.289 1.2463 1.2222 3.85%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.78 1.83 1.30 1.56 2.18 1.88 2.88 -
P/RPS 1.63 1.78 1.40 1.81 2.39 2.14 3.80 -13.15%
P/EPS 10.61 11.13 26.00 7.54 13.52 10.16 15.30 -5.91%
EY 9.43 8.98 3.85 13.26 7.39 9.84 6.53 6.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.60 0.71 1.04 0.93 1.45 -11.21%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 25/08/05 26/08/04 28/08/03 29/08/02 13/08/01 24/08/00 -
Price 1.85 2.01 1.36 1.70 1.86 2.07 2.80 -
P/RPS 1.70 1.96 1.47 1.97 2.04 2.36 3.70 -12.15%
P/EPS 11.03 12.23 27.20 8.22 11.54 11.19 14.88 -4.86%
EY 9.07 8.18 3.68 12.16 8.67 8.94 6.72 5.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.86 0.62 0.77 0.89 1.02 1.41 -10.18%

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