[AIRPORT] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 66.72%
YoY- 312.63%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 599,750 313,763 1,112,837 827,432 563,928 297,629 1,024,688 -30.09%
PBT 135,145 83,174 277,141 230,932 137,838 72,687 195,586 -21.89%
Tax -42,650 -21,968 -94,878 -80,203 -47,430 -23,265 -70,397 -28.46%
NP 92,495 61,206 182,263 150,729 90,408 49,422 125,189 -18.31%
-
NP to SH 92,242 61,032 182,263 150,729 90,408 49,422 125,189 -18.46%
-
Tax Rate 31.56% 26.41% 34.23% 34.73% 34.41% 32.01% 35.99% -
Total Cost 507,255 252,557 930,574 676,703 473,520 248,207 899,499 -31.81%
-
Net Worth 2,748,569 2,723,942 2,651,421 2,629,506 2,562,659 2,553,653 2,496,568 6.63%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 23,755 -
Div Payout % - - - - - - 18.98% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,748,569 2,723,942 2,651,421 2,629,506 2,562,659 2,553,653 2,496,568 6.63%
NOSH 1,099,427 1,102,810 1,100,175 1,100,211 1,099,853 1,100,712 1,099,809 -0.02%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.42% 19.51% 16.38% 18.22% 16.03% 16.61% 12.22% -
ROE 3.36% 2.24% 6.87% 5.73% 3.53% 1.94% 5.01% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 54.55 28.45 101.15 75.21 51.27 27.04 93.17 -30.08%
EPS 8.39 5.55 16.57 13.70 8.22 4.49 11.38 -18.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.16 -
NAPS 2.50 2.47 2.41 2.39 2.33 2.32 2.27 6.66%
Adjusted Per Share Value based on latest NOSH - 1,100,748
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.94 18.80 66.69 49.59 33.80 17.84 61.41 -30.10%
EPS 5.53 3.66 10.92 9.03 5.42 2.96 7.50 -18.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
NAPS 1.6473 1.6325 1.5891 1.5759 1.5359 1.5305 1.4962 6.64%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.78 2.04 1.93 2.05 1.83 1.70 1.61 -
P/RPS 3.26 7.17 1.91 2.73 3.57 6.29 1.73 52.73%
P/EPS 21.22 36.86 11.65 14.96 22.26 37.86 14.14 31.17%
EY 4.71 2.71 8.58 6.68 4.49 2.64 7.07 -23.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.34 -
P/NAPS 0.71 0.83 0.80 0.86 0.79 0.73 0.71 0.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 26/05/06 24/02/06 25/11/05 25/08/05 27/05/05 25/02/05 -
Price 1.85 1.84 1.99 1.82 2.01 1.54 1.56 -
P/RPS 3.39 6.47 1.97 2.42 3.92 5.70 1.67 60.52%
P/EPS 22.05 33.25 12.01 13.28 24.45 34.30 13.70 37.45%
EY 4.54 3.01 8.32 7.53 4.09 2.92 7.30 -27.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.38 -
P/NAPS 0.74 0.74 0.83 0.76 0.86 0.66 0.69 4.78%

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