[AIRPORT] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 29.04%
YoY- -23.74%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 474,073 311,959 935,271 715,560 501,146 293,257 891,144 -34.42%
PBT 146,111 118,425 221,830 169,856 123,387 67,778 256,910 -31.42%
Tax -32,342 -20,282 -71,347 -55,463 -34,740 -17,153 -76,875 -43.94%
NP 113,769 98,143 150,483 114,393 88,647 50,625 180,035 -26.42%
-
NP to SH 113,769 98,143 150,843 114,393 88,647 50,625 180,035 -26.42%
-
Tax Rate 22.14% 17.13% 32.16% 32.65% 28.16% 25.31% 29.92% -
Total Cost 360,304 213,816 784,788 601,167 412,499 242,632 711,109 -36.52%
-
Net Worth 2,420,638 2,431,569 2,331,198 2,331,103 2,309,661 2,311,141 2,265,559 4.52%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 87,969 - - - - -
Div Payout % - - 58.32% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,420,638 2,431,569 2,331,198 2,331,103 2,309,661 2,311,141 2,265,559 4.52%
NOSH 1,100,290 1,100,257 1,099,622 1,099,576 1,099,838 1,100,543 1,099,786 0.03%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 24.00% 31.46% 16.09% 15.99% 17.69% 17.26% 20.20% -
ROE 4.70% 4.04% 6.47% 4.91% 3.84% 2.19% 7.95% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 43.09 28.35 85.05 65.08 45.57 26.65 81.03 -34.43%
EPS 10.34 8.92 13.71 10.40 8.06 4.60 16.37 -26.44%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.21 2.12 2.12 2.10 2.10 2.06 4.49%
Adjusted Per Share Value based on latest NOSH - 1,100,213
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 28.41 18.70 56.05 42.89 30.03 17.58 53.41 -34.42%
EPS 6.82 5.88 9.04 6.86 5.31 3.03 10.79 -26.41%
DPS 0.00 0.00 5.27 0.00 0.00 0.00 0.00 -
NAPS 1.4507 1.4573 1.3971 1.3971 1.3842 1.3851 1.3578 4.52%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.56 1.48 1.49 1.63 2.18 2.56 2.26 -
P/RPS 3.62 5.22 1.75 2.50 4.78 9.61 2.79 19.01%
P/EPS 15.09 16.59 10.86 15.67 27.05 55.65 13.81 6.10%
EY 6.63 6.03 9.21 6.38 3.70 1.80 7.24 -5.71%
DY 0.00 0.00 5.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.67 0.70 0.77 1.04 1.22 1.10 -25.37%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 27/02/03 28/11/02 29/08/02 31/05/02 28/02/02 -
Price 1.70 1.59 1.51 1.60 1.86 2.12 2.60 -
P/RPS 3.95 5.61 1.78 2.46 4.08 7.96 3.21 14.87%
P/EPS 16.44 17.83 11.01 15.38 23.08 46.09 15.88 2.34%
EY 6.08 5.61 9.08 6.50 4.33 2.17 6.30 -2.34%
DY 0.00 0.00 5.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.71 0.75 0.89 1.01 1.26 -28.05%

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