[AIRPORT] YoY TTM 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- 4.44%
YoY- -15.9%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,112,837 1,024,688 894,000 935,271 896,144 881,188 226,107 -1.67%
PBT 277,141 195,586 151,604 221,829 256,910 203,809 70,698 -1.44%
Tax -94,877 -70,397 -66,931 -70,987 -76,874 -59,459 639 -
NP 182,264 125,189 84,673 150,842 180,036 144,350 71,337 -0.99%
-
NP to SH 182,264 125,189 84,673 150,842 179,370 126,761 71,337 -0.99%
-
Tax Rate 34.23% 35.99% 44.15% 32.00% 29.92% 29.17% -0.90% -
Total Cost 930,573 899,499 809,327 784,429 716,108 736,838 154,770 -1.88%
-
Net Worth 2,651,000 2,496,119 2,388,265 2,329,160 2,266,603 2,127,930 522,514 -1.71%
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 76,968 - - -
Div Payout % - 18.97% - 58.27% 42.91% - - -
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 2,127,930 522,514 -1.71%
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 16.38% 12.22% 9.47% 16.13% 20.09% 16.38% 31.55% -
ROE 6.88% 5.02% 3.55% 6.48% 7.91% 5.96% 13.65% -
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 101.17 93.19 81.23 85.13 81.45 80.34 82.22 -0.22%
EPS 16.57 11.38 7.69 13.73 16.30 11.56 25.94 0.47%
DPS 0.00 2.16 0.00 8.00 7.00 0.00 0.00 -
NAPS 2.41 2.27 2.17 2.12 2.06 1.94 1.90 -0.25%
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 62.10 57.19 49.89 52.20 50.01 49.18 12.62 -1.67%
EPS 10.17 6.99 4.73 8.42 10.01 7.07 3.98 -0.99%
DPS 0.00 1.33 0.00 4.91 4.30 0.00 0.00 -
NAPS 1.4795 1.393 1.3328 1.2999 1.2649 1.1876 0.2916 -1.71%
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 1.91 1.73 2.08 1.75 2.77 2.12 0.00 -100.00%
P/EPS 11.65 14.14 21.97 10.85 13.86 14.71 0.00 -100.00%
EY 8.59 7.07 4.55 9.21 7.21 6.80 0.00 -100.00%
DY 0.00 1.34 0.00 5.37 3.10 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 - -
Price 1.99 1.56 1.68 1.51 2.60 1.70 0.00 -
P/RPS 1.97 1.67 2.07 1.77 3.19 2.12 0.00 -100.00%
P/EPS 12.01 13.70 21.84 11.00 15.95 14.71 0.00 -100.00%
EY 8.33 7.30 4.58 9.09 6.27 6.80 0.00 -100.00%
DY 0.00 1.38 0.00 5.30 2.69 0.00 0.00 -
P/NAPS 0.83 0.69 0.77 0.71 1.26 0.88 0.00 -100.00%

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