[AIRPORT] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -9.98%
YoY- 42.03%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 954,080 1,002,292 1,173,028 891,144 935,905 964,476 272,586 130.35%
PBT 226,474 246,774 271,112 256,910 276,182 282,430 64,778 130.17%
Tax -73,950 -69,480 -68,612 -76,875 -76,185 -78,908 -20,532 134.78%
NP 152,524 177,294 202,500 180,035 199,997 203,522 44,246 128.02%
-
NP to SH 152,524 177,294 202,500 180,035 199,997 203,522 44,246 128.02%
-
Tax Rate 32.65% 28.16% 25.31% 29.92% 27.59% 27.94% 31.70% -
Total Cost 801,556 824,998 970,528 711,109 735,908 760,954 228,340 130.80%
-
Net Worth 2,331,103 2,309,661 2,311,141 2,265,559 2,243,371 2,233,241 2,179,280 4.58%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 2,331,103 2,309,661 2,311,141 2,265,559 2,243,371 2,233,241 2,179,280 4.58%
NOSH 1,099,576 1,099,838 1,100,543 1,099,786 1,099,692 1,100,118 1,100,646 -0.06%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 15.99% 17.69% 17.26% 20.20% 21.37% 21.10% 16.23% -
ROE 6.54% 7.68% 8.76% 7.95% 8.92% 9.11% 2.03% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 86.77 91.13 106.59 81.03 85.11 87.67 24.77 130.47%
EPS 13.87 16.12 18.40 16.37 18.19 18.50 4.02 128.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.10 2.10 2.06 2.04 2.03 1.98 4.65%
Adjusted Per Share Value based on latest NOSH - 1,100,293
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 53.25 55.94 65.46 49.73 52.23 53.83 15.21 130.38%
EPS 8.51 9.89 11.30 10.05 11.16 11.36 2.47 127.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3009 1.289 1.2898 1.2644 1.252 1.2463 1.2162 4.58%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.63 2.18 2.56 2.26 1.73 1.88 1.30 -
P/RPS 1.88 2.39 2.40 2.79 2.03 2.14 5.25 -49.54%
P/EPS 11.75 13.52 13.91 13.81 9.51 10.16 32.34 -49.05%
EY 8.51 7.39 7.19 7.24 10.51 9.84 3.09 96.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.04 1.22 1.10 0.85 0.93 0.66 10.81%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 31/05/02 28/02/02 25/10/01 13/08/01 24/05/01 -
Price 1.60 1.86 2.12 2.60 1.81 2.07 1.52 -
P/RPS 1.84 2.04 1.99 3.21 2.13 2.36 6.14 -55.18%
P/EPS 11.53 11.54 11.52 15.88 9.95 11.19 37.81 -54.66%
EY 8.67 8.67 8.68 6.30 10.05 8.94 2.64 120.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.89 1.01 1.26 0.89 1.02 0.77 -1.73%

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