[AIRPORT] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 12.48%
YoY- 357.67%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 935,271 954,080 1,002,292 1,173,028 891,144 935,905 964,476 -2.02%
PBT 221,830 226,474 246,774 271,112 256,910 276,182 282,430 -14.83%
Tax -71,347 -73,950 -69,480 -68,612 -76,875 -76,185 -78,908 -6.47%
NP 150,483 152,524 177,294 202,500 180,035 199,997 203,522 -18.18%
-
NP to SH 150,843 152,524 177,294 202,500 180,035 199,997 203,522 -18.05%
-
Tax Rate 32.16% 32.65% 28.16% 25.31% 29.92% 27.59% 27.94% -
Total Cost 784,788 801,556 824,998 970,528 711,109 735,908 760,954 2.07%
-
Net Worth 2,331,198 2,331,103 2,309,661 2,311,141 2,265,559 2,243,371 2,233,241 2.89%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 87,969 - - - - - - -
Div Payout % 58.32% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 2,331,198 2,331,103 2,309,661 2,311,141 2,265,559 2,243,371 2,233,241 2.89%
NOSH 1,099,622 1,099,576 1,099,838 1,100,543 1,099,786 1,099,692 1,100,118 -0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 16.09% 15.99% 17.69% 17.26% 20.20% 21.37% 21.10% -
ROE 6.47% 6.54% 7.68% 8.76% 7.95% 8.92% 9.11% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 85.05 86.77 91.13 106.59 81.03 85.11 87.67 -1.99%
EPS 13.71 13.87 16.12 18.40 16.37 18.19 18.50 -18.06%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.12 2.10 2.10 2.06 2.04 2.03 2.92%
Adjusted Per Share Value based on latest NOSH - 1,100,543
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 56.05 57.18 60.07 70.30 53.41 56.09 57.80 -2.02%
EPS 9.04 9.14 10.63 12.14 10.79 11.99 12.20 -18.07%
DPS 5.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3971 1.3971 1.3842 1.3851 1.3578 1.3445 1.3384 2.89%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.49 1.63 2.18 2.56 2.26 1.73 1.88 -
P/RPS 1.75 1.88 2.39 2.40 2.79 2.03 2.14 -12.52%
P/EPS 10.86 11.75 13.52 13.91 13.81 9.51 10.16 4.52%
EY 9.21 8.51 7.39 7.19 7.24 10.51 9.84 -4.30%
DY 5.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.77 1.04 1.22 1.10 0.85 0.93 -17.21%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 29/08/02 31/05/02 28/02/02 25/10/01 13/08/01 -
Price 1.51 1.60 1.86 2.12 2.60 1.81 2.07 -
P/RPS 1.78 1.84 2.04 1.99 3.21 2.13 2.36 -17.09%
P/EPS 11.01 11.53 11.54 11.52 15.88 9.95 11.19 -1.07%
EY 9.08 8.67 8.67 8.68 6.30 10.05 8.94 1.03%
DY 5.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.89 1.01 1.26 0.89 1.02 -21.40%

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