[AIRPORT] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 57.91%
YoY- 167.52%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,112,837 1,103,242 1,127,856 1,190,516 1,024,688 1,015,926 1,020,962 5.89%
PBT 277,141 307,909 275,676 290,748 195,586 95,997 94,574 104.37%
Tax -94,878 -106,937 -94,860 -93,060 -70,397 -47,292 -39,516 79.02%
NP 182,263 200,972 180,816 197,688 125,189 48,705 55,058 121.63%
-
NP to SH 182,263 200,972 180,816 197,688 125,189 48,705 55,058 121.63%
-
Tax Rate 34.23% 34.73% 34.41% 32.01% 35.99% 49.26% 41.78% -
Total Cost 930,574 902,270 947,040 992,828 899,499 967,221 965,904 -2.44%
-
Net Worth 2,651,421 2,629,506 2,562,659 2,553,653 2,496,568 2,409,593 2,400,528 6.83%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 23,755 - - -
Div Payout % - - - - 18.98% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 2,651,421 2,629,506 2,562,659 2,553,653 2,496,568 2,409,593 2,400,528 6.83%
NOSH 1,100,175 1,100,211 1,099,853 1,100,712 1,099,809 1,100,271 1,101,160 -0.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 16.38% 18.22% 16.03% 16.61% 12.22% 4.79% 5.39% -
ROE 6.87% 7.64% 7.06% 7.74% 5.01% 2.02% 2.29% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 101.15 100.28 102.55 108.16 93.17 92.33 92.72 5.95%
EPS 16.57 18.27 16.44 17.96 11.38 4.43 5.00 121.79%
DPS 0.00 0.00 0.00 0.00 2.16 0.00 0.00 -
NAPS 2.41 2.39 2.33 2.32 2.27 2.19 2.18 6.89%
Adjusted Per Share Value based on latest NOSH - 1,100,712
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 62.10 61.57 62.94 66.44 57.19 56.70 56.98 5.88%
EPS 10.17 11.22 10.09 11.03 6.99 2.72 3.07 121.73%
DPS 0.00 0.00 0.00 0.00 1.33 0.00 0.00 -
NAPS 1.4797 1.4675 1.4302 1.4251 1.3933 1.3447 1.3397 6.83%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.93 2.05 1.83 1.70 1.61 1.48 1.30 -
P/RPS 1.91 2.04 1.78 1.57 1.73 1.60 1.40 22.93%
P/EPS 11.65 11.22 11.13 9.47 14.14 33.43 26.00 -41.35%
EY 8.58 8.91 8.98 10.56 7.07 2.99 3.85 70.36%
DY 0.00 0.00 0.00 0.00 1.34 0.00 0.00 -
P/NAPS 0.80 0.86 0.79 0.73 0.71 0.68 0.60 21.07%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 25/11/05 25/08/05 27/05/05 25/02/05 30/11/04 26/08/04 -
Price 1.99 1.82 2.01 1.54 1.56 1.77 1.36 -
P/RPS 1.97 1.81 1.96 1.42 1.67 1.92 1.47 21.48%
P/EPS 12.01 9.96 12.23 8.57 13.70 39.98 27.20 -41.92%
EY 8.32 10.04 8.18 11.66 7.30 2.50 3.68 72.00%
DY 0.00 0.00 0.00 0.00 1.38 0.00 0.00 -
P/NAPS 0.83 0.76 0.86 0.66 0.69 0.81 0.62 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