[AIRPORT] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 31.5%
YoY- 6.79%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,128,971 1,046,205 858,153 953,973 916,815 962,929 416,952 18.05%
PBT 287,628 237,470 63,982 272,440 259,946 199,361 139,924 12.75%
Tax -93,580 -81,333 -58,978 -74,080 -73,531 -60,849 -18,503 30.99%
NP 194,048 156,137 5,004 198,360 186,415 138,512 121,421 8.12%
-
NP to SH 193,874 156,137 5,004 198,360 185,749 120,923 121,421 8.10%
-
Tax Rate 32.54% 34.25% 92.18% 27.19% 28.29% 30.52% 13.22% -
Total Cost 934,923 890,068 853,149 755,613 730,400 824,417 295,531 21.15%
-
Net Worth 2,723,942 2,553,653 2,408,217 2,431,569 2,311,141 2,267,332 2,124,442 4.22%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 23,751 - 87,892 76,968 - - -
Div Payout % - 15.21% - 44.31% 41.44% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 2,723,942 2,553,653 2,408,217 2,431,569 2,311,141 2,267,332 2,124,442 4.22%
NOSH 1,102,810 1,100,712 1,099,642 1,100,257 1,100,543 1,100,646 1,100,747 0.03%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 17.19% 14.92% 0.58% 20.79% 20.33% 14.38% 29.12% -
ROE 7.12% 6.11% 0.21% 8.16% 8.04% 5.33% 5.72% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 102.37 95.05 78.04 86.70 83.31 87.49 37.88 18.01%
EPS 17.58 14.19 0.46 18.03 16.88 10.99 11.03 8.07%
DPS 0.00 2.16 0.00 8.00 7.00 0.00 0.00 -
NAPS 2.47 2.32 2.19 2.21 2.10 2.06 1.93 4.19%
Adjusted Per Share Value based on latest NOSH - 1,100,257
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 67.66 62.70 51.43 57.17 54.95 57.71 24.99 18.04%
EPS 11.62 9.36 0.30 11.89 11.13 7.25 7.28 8.10%
DPS 0.00 1.42 0.00 5.27 4.61 0.00 0.00 -
NAPS 1.6325 1.5305 1.4433 1.4573 1.3851 1.3589 1.2732 4.22%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.04 1.70 1.63 1.48 2.56 1.30 3.68 -
P/RPS 1.99 1.79 2.09 1.71 3.07 1.49 9.72 -23.21%
P/EPS 11.60 11.98 358.20 8.21 15.17 11.83 33.36 -16.13%
EY 8.62 8.34 0.28 12.18 6.59 8.45 3.00 19.22%
DY 0.00 1.27 0.00 5.41 2.73 0.00 0.00 -
P/NAPS 0.83 0.73 0.74 0.67 1.22 0.63 1.91 -12.96%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 27/05/05 31/05/04 29/05/03 31/05/02 24/05/01 - -
Price 1.84 1.54 1.43 1.59 2.12 1.52 0.00 -
P/RPS 1.80 1.62 1.83 1.83 2.54 1.74 0.00 -
P/EPS 10.47 10.86 314.25 8.82 12.56 13.84 0.00 -
EY 9.55 9.21 0.32 11.34 7.96 7.23 0.00 -
DY 0.00 1.40 0.00 5.03 3.30 0.00 0.00 -
P/NAPS 0.74 0.66 0.65 0.72 1.01 0.74 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