[AIRPORT] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
25-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 47.4%
YoY- 3.91%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 501,146 293,257 891,144 701,929 482,238 272,586 881,188 -31.42%
PBT 123,387 67,778 256,910 207,137 141,215 64,778 203,809 -28.50%
Tax -34,740 -17,153 -76,875 -57,139 -39,454 -20,532 -77,048 -41.28%
NP 88,647 50,625 180,035 149,998 101,761 44,246 126,761 -21.26%
-
NP to SH 88,647 50,625 180,035 149,998 101,761 44,246 126,761 -21.26%
-
Tax Rate 28.16% 25.31% 29.92% 27.59% 27.94% 31.70% 37.80% -
Total Cost 412,499 242,632 711,109 551,931 380,477 228,340 754,427 -33.20%
-
Net Worth 2,309,661 2,311,141 2,265,559 2,243,371 2,233,241 2,179,280 2,133,510 5.44%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 2,309,661 2,311,141 2,265,559 2,243,371 2,233,241 2,179,280 2,133,510 5.44%
NOSH 1,099,838 1,100,543 1,099,786 1,099,692 1,100,118 1,100,646 1,099,747 0.00%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 17.69% 17.26% 20.20% 21.37% 21.10% 16.23% 14.39% -
ROE 3.84% 2.19% 7.95% 6.69% 4.56% 2.03% 5.94% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 45.57 26.65 81.03 63.83 43.84 24.77 80.13 -31.42%
EPS 8.06 4.60 16.37 13.64 9.25 4.02 11.52 -21.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.10 2.06 2.04 2.03 1.98 1.94 5.44%
Adjusted Per Share Value based on latest NOSH - 1,098,792
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 30.03 17.58 53.41 42.07 28.90 16.34 52.81 -31.43%
EPS 5.31 3.03 10.79 8.99 6.10 2.65 7.60 -21.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3842 1.3851 1.3578 1.3445 1.3384 1.3061 1.2787 5.44%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.18 2.56 2.26 1.73 1.88 1.30 1.70 -
P/RPS 4.78 9.61 2.79 2.71 4.29 5.25 2.12 72.20%
P/EPS 27.05 55.65 13.81 12.68 20.32 32.34 14.75 49.99%
EY 3.70 1.80 7.24 7.88 4.92 3.09 6.78 -33.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.22 1.10 0.85 0.93 0.66 0.88 11.81%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 31/05/02 28/02/02 25/10/01 13/08/01 24/05/01 26/02/01 -
Price 1.86 2.12 2.60 1.81 2.07 1.52 1.70 -
P/RPS 4.08 7.96 3.21 2.84 4.72 6.14 2.12 54.90%
P/EPS 23.08 46.09 15.88 13.27 22.38 37.81 14.75 34.89%
EY 4.33 2.17 6.30 7.54 4.47 2.64 6.78 -25.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.01 1.26 0.89 1.02 0.77 0.88 0.75%

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