[AIRPORT] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 242.71%
YoY- 47.85%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 827,432 563,928 297,629 1,024,688 761,945 510,481 276,112 107.71%
PBT 230,932 137,838 72,687 195,586 71,998 47,287 30,803 282.58%
Tax -80,203 -47,430 -23,265 -70,397 -35,469 -19,758 -12,329 248.08%
NP 150,729 90,408 49,422 125,189 36,529 27,529 18,474 304.76%
-
NP to SH 150,729 90,408 49,422 125,189 36,529 27,529 18,474 304.76%
-
Tax Rate 34.73% 34.41% 32.01% 35.99% 49.26% 41.78% 40.03% -
Total Cost 676,703 473,520 248,207 899,499 725,416 482,952 257,638 90.25%
-
Net Worth 2,629,506 2,562,659 2,553,653 2,496,568 2,409,593 2,400,528 2,408,217 6.03%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 23,755 - - - -
Div Payout % - - - 18.98% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,629,506 2,562,659 2,553,653 2,496,568 2,409,593 2,400,528 2,408,217 6.03%
NOSH 1,100,211 1,099,853 1,100,712 1,099,809 1,100,271 1,101,160 1,099,642 0.03%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 18.22% 16.03% 16.61% 12.22% 4.79% 5.39% 6.69% -
ROE 5.73% 3.53% 1.94% 5.01% 1.52% 1.15% 0.77% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 75.21 51.27 27.04 93.17 69.25 46.36 25.11 107.64%
EPS 13.70 8.22 4.49 11.38 3.32 2.50 1.68 304.62%
DPS 0.00 0.00 0.00 2.16 0.00 0.00 0.00 -
NAPS 2.39 2.33 2.32 2.27 2.19 2.18 2.19 5.99%
Adjusted Per Share Value based on latest NOSH - 1,099,612
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 49.59 33.80 17.84 61.41 45.66 30.59 16.55 107.70%
EPS 9.03 5.42 2.96 7.50 2.19 1.65 1.11 303.97%
DPS 0.00 0.00 0.00 1.42 0.00 0.00 0.00 -
NAPS 1.5759 1.5359 1.5305 1.4962 1.4441 1.4387 1.4433 6.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.05 1.83 1.70 1.61 1.48 1.30 1.63 -
P/RPS 2.73 3.57 6.29 1.73 2.14 2.80 6.49 -43.82%
P/EPS 14.96 22.26 37.86 14.14 44.58 52.00 97.02 -71.21%
EY 6.68 4.49 2.64 7.07 2.24 1.92 1.03 247.37%
DY 0.00 0.00 0.00 1.34 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 0.73 0.71 0.68 0.60 0.74 10.52%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 25/08/05 27/05/05 25/02/05 30/11/04 26/08/04 31/05/04 -
Price 1.82 2.01 1.54 1.56 1.77 1.36 1.43 -
P/RPS 2.42 3.92 5.70 1.67 2.56 2.93 5.70 -43.48%
P/EPS 13.28 24.45 34.30 13.70 53.31 54.40 85.12 -70.98%
EY 7.53 4.09 2.92 7.30 1.88 1.84 1.17 245.60%
DY 0.00 0.00 0.00 1.38 0.00 0.00 0.00 -
P/NAPS 0.76 0.86 0.66 0.69 0.81 0.62 0.65 10.97%

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