[AIRPORT] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 32.69%
YoY- -71.89%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,024,731 855,365 827,432 761,945 678,927 715,560 701,929 6.50%
PBT 263,574 186,939 230,932 71,998 178,438 169,856 207,137 4.09%
Tax -80,640 -76,061 -80,203 -35,469 -48,499 -55,463 -57,139 5.90%
NP 182,934 110,878 150,729 36,529 129,939 114,393 149,998 3.36%
-
NP to SH 182,878 110,546 150,729 36,529 129,939 114,393 149,998 3.35%
-
Tax Rate 30.59% 40.69% 34.73% 49.26% 27.18% 32.65% 27.59% -
Total Cost 841,797 744,487 676,703 725,416 548,988 601,167 551,931 7.28%
-
Net Worth 2,944,742 2,738,900 2,629,506 2,409,593 2,431,542 2,331,103 2,243,371 4.63%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 2,944,742 2,738,900 2,629,506 2,409,593 2,431,542 2,331,103 2,243,371 4.63%
NOSH 1,099,687 1,099,960 1,100,211 1,100,271 1,100,245 1,099,576 1,099,692 -0.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 17.85% 12.96% 18.22% 4.79% 19.14% 15.99% 21.37% -
ROE 6.21% 4.04% 5.73% 1.52% 5.34% 4.91% 6.69% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 93.18 77.76 75.21 69.25 61.71 65.08 63.83 6.50%
EPS 16.63 10.05 13.70 3.32 11.81 10.40 13.64 3.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6778 2.49 2.39 2.19 2.21 2.12 2.04 4.63%
Adjusted Per Share Value based on latest NOSH - 1,097,560
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 57.19 47.74 46.18 42.52 37.89 39.93 39.17 6.50%
EPS 10.21 6.17 8.41 2.04 7.25 6.38 8.37 3.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6434 1.5285 1.4675 1.3447 1.357 1.3009 1.252 4.63%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 2.86 2.05 2.05 1.48 1.58 1.63 1.73 -
P/RPS 3.07 2.64 2.73 2.14 2.56 2.50 2.71 2.09%
P/EPS 17.20 20.40 14.96 44.58 13.38 15.67 12.68 5.21%
EY 5.81 4.90 6.68 2.24 7.47 6.38 7.88 -4.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.82 0.86 0.68 0.71 0.77 0.85 3.90%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 30/11/06 25/11/05 30/11/04 21/11/03 28/11/02 25/10/01 -
Price 3.26 2.10 1.82 1.77 1.70 1.60 1.81 -
P/RPS 3.50 2.70 2.42 2.56 2.75 2.46 2.84 3.54%
P/EPS 19.60 20.90 13.28 53.31 14.39 15.38 13.27 6.71%
EY 5.10 4.79 7.53 1.88 6.95 6.50 7.54 -6.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.84 0.76 0.81 0.77 0.75 0.89 5.39%

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