[AIRPORT] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -23.86%
YoY- 13.59%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,140,486 1,103,242 1,015,926 905,236 954,080 935,905 882,666 4.36%
PBT 249,252 307,909 95,997 237,917 226,474 276,182 282,422 -2.05%
Tax -101,414 -106,937 -47,292 -64,665 -73,950 -76,185 -89,956 2.01%
NP 147,837 200,972 48,705 173,252 152,524 199,997 192,466 -4.29%
-
NP to SH 147,394 200,972 48,705 173,252 152,524 199,997 192,466 -4.34%
-
Tax Rate 40.69% 34.73% 49.26% 27.18% 32.65% 27.59% 31.85% -
Total Cost 992,649 902,270 967,221 731,984 801,556 735,908 690,200 6.24%
-
Net Worth 2,738,900 2,629,506 2,409,593 2,431,542 2,331,103 2,243,371 2,233,464 3.45%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,738,900 2,629,506 2,409,593 2,431,542 2,331,103 2,243,371 2,233,464 3.45%
NOSH 1,099,960 1,100,211 1,100,271 1,100,245 1,099,576 1,099,692 1,100,228 -0.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.96% 18.22% 4.79% 19.14% 15.99% 21.37% 21.81% -
ROE 5.38% 7.64% 2.02% 7.13% 6.54% 8.92% 8.62% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 103.68 100.28 92.33 82.28 86.77 85.11 80.23 4.36%
EPS 13.40 18.27 4.43 15.75 13.87 18.19 17.49 -4.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.39 2.19 2.21 2.12 2.04 2.03 3.46%
Adjusted Per Share Value based on latest NOSH - 1,099,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 68.35 66.12 60.89 54.25 57.18 56.09 52.90 4.36%
EPS 8.83 12.04 2.92 10.38 9.14 11.99 11.53 -4.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6415 1.5759 1.4441 1.4573 1.3971 1.3445 1.3386 3.45%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 2.05 2.05 1.48 1.58 1.63 1.73 2.46 -
P/RPS 1.98 2.04 1.60 1.92 1.88 2.03 3.07 -7.04%
P/EPS 15.30 11.22 33.43 10.03 11.75 9.51 14.06 1.41%
EY 6.54 8.91 2.99 9.97 8.51 10.51 7.11 -1.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.68 0.71 0.77 0.85 1.21 -6.27%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 25/11/05 30/11/04 21/11/03 28/11/02 25/10/01 24/11/00 -
Price 2.10 1.82 1.77 1.70 1.60 1.81 2.20 -
P/RPS 2.03 1.81 1.92 2.07 1.84 2.13 2.74 -4.87%
P/EPS 15.67 9.96 39.98 10.80 11.53 9.95 12.58 3.72%
EY 6.38 10.04 2.50 9.26 8.67 10.05 7.95 -3.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.76 0.81 0.77 0.75 0.89 1.08 -4.10%

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