[AIRPORT] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -71.88%
YoY- 14.42%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 935,271 715,560 501,146 293,257 891,144 701,929 482,238 55.33%
PBT 221,830 169,856 123,387 67,778 256,910 207,137 141,215 35.02%
Tax -71,347 -55,463 -34,740 -17,153 -76,875 -57,139 -39,454 48.27%
NP 150,483 114,393 88,647 50,625 180,035 149,998 101,761 29.70%
-
NP to SH 150,843 114,393 88,647 50,625 180,035 149,998 101,761 29.91%
-
Tax Rate 32.16% 32.65% 28.16% 25.31% 29.92% 27.59% 27.94% -
Total Cost 784,788 601,167 412,499 242,632 711,109 551,931 380,477 61.82%
-
Net Worth 2,331,198 2,331,103 2,309,661 2,311,141 2,265,559 2,243,371 2,233,241 2.89%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 87,969 - - - - - - -
Div Payout % 58.32% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 2,331,198 2,331,103 2,309,661 2,311,141 2,265,559 2,243,371 2,233,241 2.89%
NOSH 1,099,622 1,099,576 1,099,838 1,100,543 1,099,786 1,099,692 1,100,118 -0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 16.09% 15.99% 17.69% 17.26% 20.20% 21.37% 21.10% -
ROE 6.47% 4.91% 3.84% 2.19% 7.95% 6.69% 4.56% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 85.05 65.08 45.57 26.65 81.03 63.83 43.84 55.36%
EPS 13.71 10.40 8.06 4.60 16.37 13.64 9.25 29.90%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.12 2.10 2.10 2.06 2.04 2.03 2.92%
Adjusted Per Share Value based on latest NOSH - 1,100,543
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 52.20 39.93 27.97 16.37 49.73 39.17 26.91 55.35%
EPS 8.42 6.38 4.95 2.83 10.05 8.37 5.68 29.91%
DPS 4.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.301 1.3009 1.289 1.2898 1.2644 1.252 1.2463 2.89%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.49 1.63 2.18 2.56 2.26 1.73 1.88 -
P/RPS 1.75 2.50 4.78 9.61 2.79 2.71 4.29 -44.90%
P/EPS 10.86 15.67 27.05 55.65 13.81 12.68 20.32 -34.06%
EY 9.21 6.38 3.70 1.80 7.24 7.88 4.92 51.71%
DY 5.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.77 1.04 1.22 1.10 0.85 0.93 -17.21%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 29/08/02 31/05/02 28/02/02 25/10/01 13/08/01 -
Price 1.51 1.60 1.86 2.12 2.60 1.81 2.07 -
P/RPS 1.78 2.46 4.08 7.96 3.21 2.84 4.72 -47.70%
P/EPS 11.01 15.38 23.08 46.09 15.88 13.27 22.38 -37.60%
EY 9.08 6.50 4.33 2.17 6.30 7.54 4.47 60.18%
DY 5.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.89 1.01 1.26 0.89 1.02 -21.40%

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