[AIRPORT] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 11.15%
YoY- 312.63%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,199,500 1,255,052 1,112,837 1,103,242 1,127,856 1,190,516 1,024,688 11.10%
PBT 270,290 332,696 277,141 307,909 275,676 290,748 195,586 24.14%
Tax -85,300 -87,872 -94,878 -106,937 -94,860 -93,060 -70,397 13.69%
NP 184,990 244,824 182,263 200,972 180,816 197,688 125,189 29.82%
-
NP to SH 184,484 244,128 182,263 200,972 180,816 197,688 125,189 29.58%
-
Tax Rate 31.56% 26.41% 34.23% 34.73% 34.41% 32.01% 35.99% -
Total Cost 1,014,510 1,010,228 930,574 902,270 947,040 992,828 899,499 8.37%
-
Net Worth 2,748,569 2,723,942 2,651,421 2,629,506 2,562,659 2,553,653 2,496,568 6.63%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 23,755 -
Div Payout % - - - - - - 18.98% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,748,569 2,723,942 2,651,421 2,629,506 2,562,659 2,553,653 2,496,568 6.63%
NOSH 1,099,427 1,102,810 1,100,175 1,100,211 1,099,853 1,100,712 1,099,809 -0.02%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.42% 19.51% 16.38% 18.22% 16.03% 16.61% 12.22% -
ROE 6.71% 8.96% 6.87% 7.64% 7.06% 7.74% 5.01% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 109.10 113.80 101.15 100.28 102.55 108.16 93.17 11.12%
EPS 16.78 22.20 16.57 18.27 16.44 17.96 11.38 29.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.16 -
NAPS 2.50 2.47 2.41 2.39 2.33 2.32 2.27 6.66%
Adjusted Per Share Value based on latest NOSH - 1,100,748
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 71.89 75.22 66.69 66.12 67.59 71.35 61.41 11.10%
EPS 11.06 14.63 10.92 12.04 10.84 11.85 7.50 29.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
NAPS 1.6473 1.6325 1.5891 1.5759 1.5359 1.5305 1.4962 6.64%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.78 2.04 1.93 2.05 1.83 1.70 1.61 -
P/RPS 1.63 1.79 1.91 2.04 1.78 1.57 1.73 -3.90%
P/EPS 10.61 9.22 11.65 11.22 11.13 9.47 14.14 -17.46%
EY 9.43 10.85 8.58 8.91 8.98 10.56 7.07 21.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.34 -
P/NAPS 0.71 0.83 0.80 0.86 0.79 0.73 0.71 0.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 26/05/06 24/02/06 25/11/05 25/08/05 27/05/05 25/02/05 -
Price 1.85 1.84 1.99 1.82 2.01 1.54 1.56 -
P/RPS 1.70 1.62 1.97 1.81 1.96 1.42 1.67 1.19%
P/EPS 11.03 8.31 12.01 9.96 12.23 8.57 13.70 -13.49%
EY 9.07 12.03 8.32 10.04 8.18 11.66 7.30 15.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.38 -
P/NAPS 0.74 0.74 0.83 0.76 0.86 0.66 0.69 4.78%

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