[AIRPORT] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -13.97%
YoY- -23.74%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 948,146 1,247,836 935,271 954,080 1,002,292 1,173,028 891,144 4.23%
PBT 292,222 473,700 221,830 226,474 246,774 271,112 256,910 8.99%
Tax -64,684 -81,128 -71,347 -73,950 -69,480 -68,612 -76,875 -10.90%
NP 227,538 392,572 150,483 152,524 177,294 202,500 180,035 16.94%
-
NP to SH 227,538 392,572 150,843 152,524 177,294 202,500 180,035 16.94%
-
Tax Rate 22.14% 17.13% 32.16% 32.65% 28.16% 25.31% 29.92% -
Total Cost 720,608 855,264 784,788 801,556 824,998 970,528 711,109 0.89%
-
Net Worth 2,420,638 2,431,569 2,331,198 2,331,103 2,309,661 2,311,141 2,265,559 4.52%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 87,969 - - - - -
Div Payout % - - 58.32% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,420,638 2,431,569 2,331,198 2,331,103 2,309,661 2,311,141 2,265,559 4.52%
NOSH 1,100,290 1,100,257 1,099,622 1,099,576 1,099,838 1,100,543 1,099,786 0.03%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 24.00% 31.46% 16.09% 15.99% 17.69% 17.26% 20.20% -
ROE 9.40% 16.14% 6.47% 6.54% 7.68% 8.76% 7.95% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 86.17 113.41 85.05 86.77 91.13 106.59 81.03 4.19%
EPS 20.68 35.68 13.71 13.87 16.12 18.40 16.37 16.91%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.21 2.12 2.12 2.10 2.10 2.06 4.49%
Adjusted Per Share Value based on latest NOSH - 1,100,213
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 56.82 74.79 56.05 57.18 60.07 70.30 53.41 4.22%
EPS 13.64 23.53 9.04 9.14 10.63 12.14 10.79 16.96%
DPS 0.00 0.00 5.27 0.00 0.00 0.00 0.00 -
NAPS 1.4507 1.4573 1.3971 1.3971 1.3842 1.3851 1.3578 4.52%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.56 1.48 1.49 1.63 2.18 2.56 2.26 -
P/RPS 1.81 1.30 1.75 1.88 2.39 2.40 2.79 -25.11%
P/EPS 7.54 4.15 10.86 11.75 13.52 13.91 13.81 -33.27%
EY 13.26 24.11 9.21 8.51 7.39 7.19 7.24 49.85%
DY 0.00 0.00 5.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.67 0.70 0.77 1.04 1.22 1.10 -25.37%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 27/02/03 28/11/02 29/08/02 31/05/02 28/02/02 -
Price 1.70 1.59 1.51 1.60 1.86 2.12 2.60 -
P/RPS 1.97 1.40 1.78 1.84 2.04 1.99 3.21 -27.84%
P/EPS 8.22 4.46 11.01 11.53 11.54 11.52 15.88 -35.60%
EY 12.16 22.44 9.08 8.67 8.67 8.68 6.30 55.20%
DY 0.00 0.00 5.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.71 0.75 0.89 1.01 1.26 -28.05%

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