[AIRPORT] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 32.69%
YoY- -71.89%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 563,928 297,629 1,024,688 761,945 510,481 276,112 894,000 -26.46%
PBT 137,838 72,687 195,586 71,998 47,287 30,803 151,604 -6.15%
Tax -47,430 -23,265 -70,397 -35,469 -19,758 -12,329 -66,931 -20.53%
NP 90,408 49,422 125,189 36,529 27,529 18,474 84,673 4.47%
-
NP to SH 90,408 49,422 125,189 36,529 27,529 18,474 84,673 4.47%
-
Tax Rate 34.41% 32.01% 35.99% 49.26% 41.78% 40.03% 44.15% -
Total Cost 473,520 248,207 899,499 725,416 482,952 257,638 809,327 -30.06%
-
Net Worth 2,562,659 2,553,653 2,496,568 2,409,593 2,400,528 2,408,217 2,387,088 4.84%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 23,755 - - - - -
Div Payout % - - 18.98% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 2,562,659 2,553,653 2,496,568 2,409,593 2,400,528 2,408,217 2,387,088 4.84%
NOSH 1,099,853 1,100,712 1,099,809 1,100,271 1,101,160 1,099,642 1,100,040 -0.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 16.03% 16.61% 12.22% 4.79% 5.39% 6.69% 9.47% -
ROE 3.53% 1.94% 5.01% 1.52% 1.15% 0.77% 3.55% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 51.27 27.04 93.17 69.25 46.36 25.11 81.27 -26.46%
EPS 8.22 4.49 11.38 3.32 2.50 1.68 7.70 4.45%
DPS 0.00 0.00 2.16 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.32 2.27 2.19 2.18 2.19 2.17 4.86%
Adjusted Per Share Value based on latest NOSH - 1,097,560
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.47 16.61 57.19 42.52 28.49 15.41 49.89 -26.46%
EPS 5.05 2.76 6.99 2.04 1.54 1.03 4.73 4.46%
DPS 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 1.4302 1.4251 1.3933 1.3447 1.3397 1.344 1.3322 4.85%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.83 1.70 1.61 1.48 1.30 1.63 1.69 -
P/RPS 3.57 6.29 1.73 2.14 2.80 6.49 2.08 43.39%
P/EPS 22.26 37.86 14.14 44.58 52.00 97.02 21.96 0.90%
EY 4.49 2.64 7.07 2.24 1.92 1.03 4.55 -0.88%
DY 0.00 0.00 1.34 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.73 0.71 0.68 0.60 0.74 0.78 0.85%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 27/05/05 25/02/05 30/11/04 26/08/04 31/05/04 27/02/04 -
Price 2.01 1.54 1.56 1.77 1.36 1.43 1.68 -
P/RPS 3.92 5.70 1.67 2.56 2.93 5.70 2.07 53.12%
P/EPS 24.45 34.30 13.70 53.31 54.40 85.12 21.83 7.85%
EY 4.09 2.92 7.30 1.88 1.84 1.17 4.58 -7.27%
DY 0.00 0.00 1.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.66 0.69 0.81 0.62 0.65 0.77 7.65%

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