[AIRPORT] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 31.86%
YoY- -16.21%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 678,927 474,073 311,959 935,271 715,560 501,146 293,257 74.91%
PBT 178,438 146,111 118,425 221,830 169,856 123,387 67,778 90.55%
Tax -48,499 -32,342 -20,282 -71,347 -55,463 -34,740 -17,153 99.82%
NP 129,939 113,769 98,143 150,483 114,393 88,647 50,625 87.35%
-
NP to SH 129,939 113,769 98,143 150,843 114,393 88,647 50,625 87.35%
-
Tax Rate 27.18% 22.14% 17.13% 32.16% 32.65% 28.16% 25.31% -
Total Cost 548,988 360,304 213,816 784,788 601,167 412,499 242,632 72.26%
-
Net Worth 2,431,542 2,420,638 2,431,569 2,331,198 2,331,103 2,309,661 2,311,141 3.44%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 87,969 - - - -
Div Payout % - - - 58.32% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 2,431,542 2,420,638 2,431,569 2,331,198 2,331,103 2,309,661 2,311,141 3.44%
NOSH 1,100,245 1,100,290 1,100,257 1,099,622 1,099,576 1,099,838 1,100,543 -0.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 19.14% 24.00% 31.46% 16.09% 15.99% 17.69% 17.26% -
ROE 5.34% 4.70% 4.04% 6.47% 4.91% 3.84% 2.19% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 61.71 43.09 28.35 85.05 65.08 45.57 26.65 74.93%
EPS 11.81 10.34 8.92 13.71 10.40 8.06 4.60 87.38%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.21 2.20 2.21 2.12 2.12 2.10 2.10 3.45%
Adjusted Per Share Value based on latest NOSH - 1,098,660
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 37.89 26.46 17.41 52.20 39.93 27.97 16.37 74.88%
EPS 7.25 6.35 5.48 8.42 6.38 4.95 2.83 87.11%
DPS 0.00 0.00 0.00 4.91 0.00 0.00 0.00 -
NAPS 1.357 1.3509 1.357 1.301 1.3009 1.289 1.2898 3.44%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.58 1.56 1.48 1.49 1.63 2.18 2.56 -
P/RPS 2.56 3.62 5.22 1.75 2.50 4.78 9.61 -58.56%
P/EPS 13.38 15.09 16.59 10.86 15.67 27.05 55.65 -61.30%
EY 7.47 6.63 6.03 9.21 6.38 3.70 1.80 158.02%
DY 0.00 0.00 0.00 5.37 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.67 0.70 0.77 1.04 1.22 -30.27%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 29/05/03 27/02/03 28/11/02 29/08/02 31/05/02 -
Price 1.70 1.70 1.59 1.51 1.60 1.86 2.12 -
P/RPS 2.75 3.95 5.61 1.78 2.46 4.08 7.96 -50.73%
P/EPS 14.39 16.44 17.83 11.01 15.38 23.08 46.09 -53.94%
EY 6.95 6.08 5.61 9.08 6.50 4.33 2.17 117.12%
DY 0.00 0.00 0.00 5.30 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.72 0.71 0.75 0.89 1.01 -16.53%

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