[AIRPORT] YoY Cumulative 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- 14.21%
YoY- 13.59%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 855,365 827,432 761,945 678,927 715,560 701,929 662,000 4.36%
PBT 186,939 230,932 71,998 178,438 169,856 207,137 211,817 -2.05%
Tax -76,061 -80,203 -35,469 -48,499 -55,463 -57,139 -67,467 2.01%
NP 110,878 150,729 36,529 129,939 114,393 149,998 144,350 -4.29%
-
NP to SH 110,546 150,729 36,529 129,939 114,393 149,998 144,350 -4.34%
-
Tax Rate 40.69% 34.73% 49.26% 27.18% 32.65% 27.59% 31.85% -
Total Cost 744,487 676,703 725,416 548,988 601,167 551,931 517,650 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 4.04% 5.73% 1.52% 5.34% 4.91% 6.69% 6.46% -
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 77.76 75.21 69.25 61.71 65.08 63.83 60.17 4.36%
EPS 10.05 13.70 3.32 11.81 10.40 13.64 13.12 -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 51.26 49.59 45.66 40.69 42.89 42.07 39.68 4.35%
EPS 6.63 9.03 2.19 7.79 6.86 8.99 8.65 -4.33%
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 2.64 2.73 2.14 2.56 2.50 2.71 4.09 -7.03%
P/EPS 20.40 14.96 44.58 13.38 15.67 12.68 18.75 1.41%
EY 4.90 6.68 2.24 7.47 6.38 7.88 5.33 -1.39%
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 2.70 2.42 2.56 2.75 2.46 2.84 3.66 -4.94%
P/EPS 20.90 13.28 53.31 14.39 15.38 13.27 16.77 3.73%
EY 4.79 7.53 1.88 6.95 6.50 7.54 5.96 -3.57%
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