[AIRPORT] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -23.86%
YoY- 45.59%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,489,121 1,383,379 1,146,840 1,112,837 1,024,688 894,000 935,271 8.05%
PBT 436,900 403,624 264,175 277,141 195,586 151,604 221,829 11.94%
Tax -131,079 -114,332 -93,308 -94,877 -70,397 -66,931 -70,987 10.75%
NP 305,821 289,292 170,867 182,264 125,189 84,673 150,842 12.48%
-
NP to SH 305,482 288,862 170,525 182,264 125,189 84,673 150,842 12.46%
-
Tax Rate 30.00% 28.33% 35.32% 34.23% 35.99% 44.15% 32.00% -
Total Cost 1,183,300 1,094,087 975,973 930,573 899,499 809,327 784,429 7.08%
-
Net Worth 3,156,226 2,201,380 2,794,954 2,651,000 2,496,119 2,388,265 2,329,160 5.19%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 43,690 88,002 - - 23,751 - 87,892 -10.98%
Div Payout % 14.30% 30.47% - - 18.97% - 58.27% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 3,156,226 2,201,380 2,794,954 2,651,000 2,496,119 2,388,265 2,329,160 5.19%
NOSH 1,092,271 1,100,690 1,100,375 1,100,000 1,099,612 1,100,582 1,098,660 -0.09%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 20.54% 20.91% 14.90% 16.38% 12.22% 9.47% 16.13% -
ROE 9.68% 13.12% 6.10% 6.88% 5.02% 3.55% 6.48% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 136.33 125.68 104.22 101.17 93.19 81.23 85.13 8.15%
EPS 27.97 26.24 15.50 16.57 11.38 7.69 13.73 12.57%
DPS 4.00 8.00 0.00 0.00 2.16 0.00 8.00 -10.90%
NAPS 2.8896 2.00 2.54 2.41 2.27 2.17 2.12 5.29%
Adjusted Per Share Value based on latest NOSH - 1,100,000
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 89.25 82.91 68.73 66.69 61.41 53.58 56.05 8.05%
EPS 18.31 17.31 10.22 10.92 7.50 5.07 9.04 12.47%
DPS 2.62 5.27 0.00 0.00 1.42 0.00 5.27 -10.98%
NAPS 1.8916 1.3193 1.6751 1.5888 1.496 1.4313 1.3959 5.19%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.21 3.02 2.16 1.93 1.61 1.69 1.49 -
P/RPS 1.62 2.40 2.07 1.91 1.73 2.08 1.75 -1.27%
P/EPS 7.90 11.51 13.94 11.65 14.14 21.97 10.85 -5.14%
EY 12.66 8.69 7.17 8.59 7.07 4.55 9.21 5.44%
DY 1.81 2.65 0.00 0.00 1.34 0.00 5.37 -16.56%
P/NAPS 0.76 1.51 0.85 0.80 0.71 0.78 0.70 1.37%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 22/02/07 24/02/06 25/02/05 27/02/04 27/02/03 -
Price 2.32 3.06 2.39 1.99 1.56 1.68 1.51 -
P/RPS 1.70 2.43 2.29 1.97 1.67 2.07 1.77 -0.66%
P/EPS 8.30 11.66 15.42 12.01 13.70 21.84 11.00 -4.58%
EY 12.05 8.58 6.48 8.33 7.30 4.58 9.09 4.80%
DY 1.72 2.61 0.00 0.00 1.38 0.00 5.30 -17.08%
P/NAPS 0.80 1.53 0.94 0.83 0.69 0.77 0.71 2.00%

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