[AIRPORT] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 14.21%
YoY- 13.59%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 510,481 276,112 894,000 678,927 474,073 311,959 935,271 -33.23%
PBT 47,287 30,803 151,604 178,438 146,111 118,425 221,830 -64.34%
Tax -19,758 -12,329 -66,931 -48,499 -32,342 -20,282 -71,347 -57.54%
NP 27,529 18,474 84,673 129,939 113,769 98,143 150,483 -67.80%
-
NP to SH 27,529 18,474 84,673 129,939 113,769 98,143 150,843 -67.85%
-
Tax Rate 41.78% 40.03% 44.15% 27.18% 22.14% 17.13% 32.16% -
Total Cost 482,952 257,638 809,327 548,988 360,304 213,816 784,788 -27.67%
-
Net Worth 2,400,528 2,408,217 2,387,088 2,431,542 2,420,638 2,431,569 2,331,198 1.97%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 87,969 -
Div Payout % - - - - - - 58.32% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 2,400,528 2,408,217 2,387,088 2,431,542 2,420,638 2,431,569 2,331,198 1.97%
NOSH 1,101,160 1,099,642 1,100,040 1,100,245 1,100,290 1,100,257 1,099,622 0.09%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.39% 6.69% 9.47% 19.14% 24.00% 31.46% 16.09% -
ROE 1.15% 0.77% 3.55% 5.34% 4.70% 4.04% 6.47% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 46.36 25.11 81.27 61.71 43.09 28.35 85.05 -33.29%
EPS 2.50 1.68 7.70 11.81 10.34 8.92 13.71 -67.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 2.18 2.19 2.17 2.21 2.20 2.21 2.12 1.87%
Adjusted Per Share Value based on latest NOSH - 1,099,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 28.49 15.41 49.89 37.89 26.46 17.41 52.20 -33.23%
EPS 1.54 1.03 4.73 7.25 6.35 5.48 8.42 -67.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.91 -
NAPS 1.3397 1.344 1.3322 1.357 1.3509 1.357 1.301 1.97%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.30 1.63 1.69 1.58 1.56 1.48 1.49 -
P/RPS 2.80 6.49 2.08 2.56 3.62 5.22 1.75 36.83%
P/EPS 52.00 97.02 21.96 13.38 15.09 16.59 10.86 184.35%
EY 1.92 1.03 4.55 7.47 6.63 6.03 9.21 -64.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.37 -
P/NAPS 0.60 0.74 0.78 0.71 0.71 0.67 0.70 -9.77%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 31/05/04 27/02/04 21/11/03 28/08/03 29/05/03 27/02/03 -
Price 1.36 1.43 1.68 1.70 1.70 1.59 1.51 -
P/RPS 2.93 5.70 2.07 2.75 3.95 5.61 1.78 39.45%
P/EPS 54.40 85.12 21.83 14.39 16.44 17.83 11.01 190.37%
EY 1.84 1.17 4.58 6.95 6.08 5.61 9.08 -65.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.30 -
P/NAPS 0.62 0.65 0.77 0.77 0.77 0.72 0.71 -8.64%

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