[AIRPORT] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -17.07%
YoY- 352.63%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 360,289 341,681 285,987 266,299 234,369 162,114 207,889 9.58%
PBT 84,557 81,379 51,971 65,151 16,484 27,686 55,609 7.22%
Tax -18,073 -25,404 -20,682 -24,165 -7,429 -12,060 -17,587 0.45%
NP 66,484 55,975 31,289 40,986 9,055 15,626 38,022 9.75%
-
NP to SH 66,586 55,848 31,210 40,986 9,055 15,626 38,022 9.77%
-
Tax Rate 21.37% 31.22% 39.80% 37.09% 45.07% 43.56% 31.63% -
Total Cost 293,805 285,706 254,698 225,313 225,314 146,488 169,867 9.55%
-
Net Worth 3,067,350 2,920,256 2,747,359 2,560,251 2,407,304 2,421,084 2,307,693 4.85%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 3,067,350 2,920,256 2,747,359 2,560,251 2,407,304 2,421,084 2,307,693 4.85%
NOSH 1,100,829 1,099,370 1,098,943 1,098,820 1,104,268 1,100,492 1,098,901 0.02%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 18.45% 16.38% 10.94% 15.39% 3.86% 9.64% 18.29% -
ROE 2.17% 1.91% 1.14% 1.60% 0.38% 0.65% 1.65% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 32.73 31.08 26.02 24.23 21.22 14.73 18.92 9.55%
EPS 6.04 5.08 2.84 3.73 0.82 1.42 3.46 9.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7864 2.6563 2.50 2.33 2.18 2.20 2.10 4.82%
Adjusted Per Share Value based on latest NOSH - 1,098,820
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 21.59 20.48 17.14 15.96 14.05 9.72 12.46 9.58%
EPS 3.99 3.35 1.87 2.46 0.54 0.94 2.28 9.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8383 1.7502 1.6466 1.5344 1.4427 1.451 1.383 4.85%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.90 2.89 1.78 1.83 1.30 1.56 2.18 -
P/RPS 8.86 9.30 6.84 7.55 6.13 10.59 11.52 -4.27%
P/EPS 47.94 56.89 62.68 49.06 158.54 109.87 63.01 -4.44%
EY 2.09 1.76 1.60 2.04 0.63 0.91 1.59 4.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.09 0.71 0.79 0.60 0.71 1.04 0.00%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 30/08/07 30/08/06 25/08/05 26/08/04 28/08/03 29/08/02 -
Price 2.74 2.58 1.85 2.01 1.36 1.70 1.86 -
P/RPS 8.37 8.30 7.11 8.29 6.41 11.54 9.83 -2.64%
P/EPS 45.30 50.79 65.14 53.89 165.85 119.73 53.76 -2.81%
EY 2.21 1.97 1.54 1.86 0.60 0.84 1.86 2.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.97 0.74 0.86 0.62 0.77 0.89 1.61%

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