[AIRPORT] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -12.45%
YoY- -12.89%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,247,836 935,271 954,080 1,002,292 1,173,028 891,144 935,905 21.16%
PBT 473,700 221,830 226,474 246,774 271,112 256,910 276,182 43.33%
Tax -81,128 -71,347 -73,950 -69,480 -68,612 -76,875 -76,185 4.28%
NP 392,572 150,483 152,524 177,294 202,500 180,035 199,997 56.83%
-
NP to SH 392,572 150,843 152,524 177,294 202,500 180,035 199,997 56.83%
-
Tax Rate 17.13% 32.16% 32.65% 28.16% 25.31% 29.92% 27.59% -
Total Cost 855,264 784,788 801,556 824,998 970,528 711,109 735,908 10.54%
-
Net Worth 2,431,569 2,331,198 2,331,103 2,309,661 2,311,141 2,265,559 2,243,371 5.52%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 87,969 - - - - - -
Div Payout % - 58.32% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 2,431,569 2,331,198 2,331,103 2,309,661 2,311,141 2,265,559 2,243,371 5.52%
NOSH 1,100,257 1,099,622 1,099,576 1,099,838 1,100,543 1,099,786 1,099,692 0.03%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 31.46% 16.09% 15.99% 17.69% 17.26% 20.20% 21.37% -
ROE 16.14% 6.47% 6.54% 7.68% 8.76% 7.95% 8.92% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 113.41 85.05 86.77 91.13 106.59 81.03 85.11 21.11%
EPS 35.68 13.71 13.87 16.12 18.40 16.37 18.19 56.76%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.12 2.12 2.10 2.10 2.06 2.04 5.48%
Adjusted Per Share Value based on latest NOSH - 1,098,901
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 69.64 52.20 53.25 55.94 65.46 49.73 52.23 21.16%
EPS 21.91 8.42 8.51 9.89 11.30 10.05 11.16 56.85%
DPS 0.00 4.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.357 1.301 1.3009 1.289 1.2898 1.2644 1.252 5.52%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.48 1.49 1.63 2.18 2.56 2.26 1.73 -
P/RPS 1.30 1.75 1.88 2.39 2.40 2.79 2.03 -25.72%
P/EPS 4.15 10.86 11.75 13.52 13.91 13.81 9.51 -42.49%
EY 24.11 9.21 8.51 7.39 7.19 7.24 10.51 74.02%
DY 0.00 5.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.77 1.04 1.22 1.10 0.85 -14.68%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 28/11/02 29/08/02 31/05/02 28/02/02 25/10/01 -
Price 1.59 1.51 1.60 1.86 2.12 2.60 1.81 -
P/RPS 1.40 1.78 1.84 2.04 1.99 3.21 2.13 -24.42%
P/EPS 4.46 11.01 11.53 11.54 11.52 15.88 9.95 -41.45%
EY 22.44 9.08 8.67 8.67 8.68 6.30 10.05 70.91%
DY 0.00 5.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.75 0.89 1.01 1.26 0.89 -13.18%

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