[AIRPORT] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -11.29%
YoY- 5.84%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,148,659 1,078,135 930,408 908,198 915,052 946,818 642,715 10.15%
PBT 274,448 286,137 52,780 244,517 239,118 201,851 213,871 4.24%
Tax -90,097 -98,069 -54,347 -68,553 -72,196 -59,302 -38,972 14.98%
NP 184,351 188,068 -1,567 175,964 166,922 142,549 174,899 0.88%
-
NP to SH 184,098 188,068 -1,567 175,964 166,256 124,960 174,899 0.85%
-
Tax Rate 32.83% 34.27% 102.97% 28.04% 30.19% 29.38% 18.22% -
Total Cost 964,308 890,067 931,975 732,234 748,130 804,269 467,816 12.80%
-
Net Worth 2,747,359 2,560,251 2,407,304 2,421,084 2,307,693 2,240,180 2,189,736 3.85%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 23,751 - 87,892 76,968 - - -
Div Payout % - 12.63% - 49.95% 46.29% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,747,359 2,560,251 2,407,304 2,421,084 2,307,693 2,240,180 2,189,736 3.85%
NOSH 1,098,943 1,098,820 1,104,268 1,100,492 1,098,901 1,103,537 1,100,370 -0.02%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 16.05% 17.44% -0.17% 19.38% 18.24% 15.06% 27.21% -
ROE 6.70% 7.35% -0.07% 7.27% 7.20% 5.58% 7.99% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 104.52 98.12 84.26 82.53 83.27 85.80 58.41 10.17%
EPS 16.75 17.12 -0.14 15.99 15.13 11.32 15.89 0.88%
DPS 0.00 2.16 0.00 8.00 7.00 0.00 0.00 -
NAPS 2.50 2.33 2.18 2.20 2.10 2.03 1.99 3.87%
Adjusted Per Share Value based on latest NOSH - 1,100,492
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 64.10 60.17 51.92 50.68 51.07 52.84 35.87 10.15%
EPS 10.27 10.50 -0.09 9.82 9.28 6.97 9.76 0.85%
DPS 0.00 1.33 0.00 4.91 4.30 0.00 0.00 -
NAPS 1.5332 1.4288 1.3435 1.3512 1.2879 1.2502 1.222 3.85%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.78 1.83 1.30 1.56 2.18 1.88 2.88 -
P/RPS 1.70 1.87 1.54 1.89 2.62 2.19 4.93 -16.25%
P/EPS 10.63 10.69 -916.11 9.76 14.41 16.60 18.12 -8.50%
EY 9.41 9.35 -0.11 10.25 6.94 6.02 5.52 9.29%
DY 0.00 1.18 0.00 5.13 3.21 0.00 0.00 -
P/NAPS 0.71 0.79 0.60 0.71 1.04 0.93 1.45 -11.21%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 25/08/05 26/08/04 28/08/03 29/08/02 13/08/01 - -
Price 1.85 2.01 1.36 1.70 1.86 2.07 0.00 -
P/RPS 1.77 2.05 1.61 2.06 2.23 2.41 0.00 -
P/EPS 11.04 11.74 -958.39 10.63 12.29 18.28 0.00 -
EY 9.06 8.52 -0.10 9.41 8.13 5.47 0.00 -
DY 0.00 1.07 0.00 4.71 3.76 0.00 0.00 -
P/NAPS 0.74 0.86 0.62 0.77 0.89 1.02 0.00 -

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