[AIRPORT] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 49.01%
YoY- -75.8%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 673,730 599,750 563,928 510,481 474,073 501,146 482,238 5.72%
PBT 175,450 135,145 137,838 47,287 146,111 123,387 141,215 3.68%
Tax -48,178 -42,650 -47,430 -19,758 -32,342 -34,740 -39,454 3.38%
NP 127,272 92,495 90,408 27,529 113,769 88,647 101,761 3.79%
-
NP to SH 127,101 92,242 90,408 27,529 113,769 88,647 101,761 3.77%
-
Tax Rate 27.46% 31.56% 34.41% 41.78% 22.14% 28.16% 27.94% -
Total Cost 546,458 507,255 473,520 482,952 360,304 412,499 380,477 6.21%
-
Net Worth 2,923,102 2,748,569 2,562,659 2,400,528 2,420,638 2,309,661 2,233,241 4.58%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,923,102 2,748,569 2,562,659 2,400,528 2,420,638 2,309,661 2,233,241 4.58%
NOSH 1,100,441 1,099,427 1,099,853 1,101,160 1,100,290 1,099,838 1,100,118 0.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 18.89% 15.42% 16.03% 5.39% 24.00% 17.69% 21.10% -
ROE 4.35% 3.36% 3.53% 1.15% 4.70% 3.84% 4.56% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 61.22 54.55 51.27 46.36 43.09 45.57 43.84 5.72%
EPS 11.55 8.39 8.22 2.50 10.34 8.06 9.25 3.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6563 2.50 2.33 2.18 2.20 2.10 2.03 4.58%
Adjusted Per Share Value based on latest NOSH - 1,104,268
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 40.38 35.94 33.80 30.59 28.41 30.03 28.90 5.73%
EPS 7.62 5.53 5.42 1.65 6.82 5.31 6.10 3.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7519 1.6473 1.5359 1.4387 1.4507 1.3842 1.3384 4.58%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.89 1.78 1.83 1.30 1.56 2.18 1.88 -
P/RPS 4.72 3.26 3.57 2.80 3.62 4.78 4.29 1.60%
P/EPS 25.02 21.22 22.26 52.00 15.09 27.05 20.32 3.52%
EY 4.00 4.71 4.49 1.92 6.63 3.70 4.92 -3.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.71 0.79 0.60 0.71 1.04 0.93 2.67%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 30/08/06 25/08/05 26/08/04 28/08/03 29/08/02 13/08/01 -
Price 2.58 1.85 2.01 1.36 1.70 1.86 2.07 -
P/RPS 4.21 3.39 3.92 2.93 3.95 4.08 4.72 -1.88%
P/EPS 22.34 22.05 24.45 54.40 16.44 23.08 22.38 -0.02%
EY 4.48 4.54 4.09 1.84 6.08 4.33 4.47 0.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.74 0.86 0.62 0.77 0.89 1.02 -0.83%

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