[AIRPORT] YoY TTM 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- 20.45%
YoY- 12101.79%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,479,309 1,220,820 1,148,659 1,078,135 930,408 908,198 915,052 8.32%
PBT 435,597 304,480 274,448 286,137 52,780 244,517 239,118 10.50%
Tax -115,421 -98,836 -90,097 -98,069 -54,347 -68,553 -72,196 8.12%
NP 320,176 205,644 184,351 188,068 -1,567 175,964 166,922 11.45%
-
NP to SH 319,940 205,384 184,098 188,068 -1,567 175,964 166,256 11.51%
-
Tax Rate 26.50% 32.46% 32.83% 34.27% 102.97% 28.04% 30.19% -
Total Cost 1,159,133 1,015,176 964,308 890,067 931,975 732,234 748,130 7.56%
-
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 44,027 43,974 - 23,751 - 87,892 76,968 -8.88%
Div Payout % 13.76% 21.41% - 12.63% - 49.95% 46.29% -
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 21.64% 16.84% 16.05% 17.44% -0.17% 19.38% 18.24% -
ROE 10.43% 7.03% 6.70% 7.35% -0.07% 7.27% 7.20% -
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 134.38 111.05 104.52 98.12 84.26 82.53 83.27 8.29%
EPS 29.06 18.68 16.75 17.12 -0.14 15.99 15.13 11.48%
DPS 4.00 4.00 0.00 2.16 0.00 8.00 7.00 -8.89%
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 88.66 73.17 68.84 64.61 55.76 54.43 54.84 8.32%
EPS 19.17 12.31 11.03 11.27 -0.09 10.55 9.96 11.51%
DPS 2.64 2.64 0.00 1.42 0.00 5.27 4.61 -8.86%
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 2.16 2.60 1.70 1.87 1.54 1.89 2.62 -3.16%
P/EPS 9.98 15.47 10.63 10.69 -916.11 9.76 14.41 -5.93%
EY 10.02 6.46 9.41 9.35 -0.11 10.25 6.94 6.30%
DY 1.38 1.38 0.00 1.18 0.00 5.13 3.21 -13.11%
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 2.04 2.32 1.77 2.05 1.61 2.06 2.23 -1.47%
P/EPS 9.43 13.81 11.04 11.74 -958.39 10.63 12.29 -4.31%
EY 10.61 7.24 9.06 8.52 -0.10 9.41 8.13 4.53%
DY 1.46 1.55 0.00 1.07 0.00 4.71 3.76 -14.57%
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