[AIRPORT] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 41.58%
YoY- 21.35%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 285,405 262,743 215,073 219,711 189,215 219,188 226,107 -0.24%
PBT 46,209 123,588 -26,834 51,974 49,773 -8,008 70,698 0.45%
Tax -14,674 -34,928 -18,432 -15,524 -19,735 8,008 639 -
NP 31,535 88,660 -45,266 36,450 30,038 0 71,337 0.87%
-
NP to SH 31,535 88,660 -45,266 36,450 30,038 -17,589 71,337 0.87%
-
Tax Rate 31.76% 28.26% - 29.87% 39.65% - -0.90% -
Total Cost 253,870 174,083 260,339 183,261 159,177 219,188 154,770 -0.52%
-
Net Worth 2,651,000 2,496,119 2,388,265 2,329,160 2,266,603 2,127,930 550,015 -1.65%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 23,751 - 87,892 - - - -
Div Payout % - 26.79% - 241.13% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 2,651,000 2,496,119 2,388,265 2,329,160 2,266,603 2,127,930 550,015 -1.65%
NOSH 1,100,000 1,099,612 1,100,582 1,098,660 1,100,293 1,096,871 275,007 -1.46%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.05% 33.74% -21.05% 16.59% 15.88% 0.00% 31.55% -
ROE 1.19% 3.55% -1.90% 1.56% 1.33% -0.83% 12.97% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 25.95 23.89 19.54 20.00 17.20 19.98 82.22 1.23%
EPS 2.87 8.06 -4.12 3.31 2.73 -1.60 25.94 2.36%
DPS 0.00 2.16 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.41 2.27 2.17 2.12 2.06 1.94 2.00 -0.19%
Adjusted Per Share Value based on latest NOSH - 1,098,660
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 17.10 15.75 12.89 13.17 11.34 13.14 13.55 -0.24%
EPS 1.89 5.31 -2.71 2.18 1.80 -1.05 4.28 0.87%
DPS 0.00 1.42 0.00 5.27 0.00 0.00 0.00 -
NAPS 1.5888 1.496 1.4313 1.3959 1.3584 1.2753 0.3296 -1.65%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.93 1.61 1.69 1.49 2.26 1.70 0.00 -
P/RPS 7.44 6.74 8.65 7.45 13.14 8.51 0.00 -100.00%
P/EPS 67.32 19.97 -41.09 44.91 82.78 -106.01 0.00 -100.00%
EY 1.49 5.01 -2.43 2.23 1.21 -0.94 0.00 -100.00%
DY 0.00 1.34 0.00 5.37 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 0.78 0.70 1.10 0.88 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 25/02/05 27/02/04 27/02/03 28/02/02 26/02/01 03/04/00 -
Price 1.99 1.56 1.68 1.51 2.60 1.70 3.66 -
P/RPS 7.67 6.53 8.60 7.55 15.12 8.51 4.45 -0.57%
P/EPS 69.41 19.35 -40.85 45.51 95.24 -106.01 14.11 -1.67%
EY 1.44 5.17 -2.45 2.20 1.05 -0.94 7.09 1.70%
DY 0.00 1.38 0.00 5.30 0.00 0.00 0.00 -
P/NAPS 0.83 0.69 0.77 0.71 1.26 0.88 1.83 0.84%

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