[AIRPORT] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -34.94%
YoY- 93.86%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 894,000 678,927 474,073 311,959 935,271 715,560 501,146 46.93%
PBT 151,604 178,438 146,111 118,425 221,830 169,856 123,387 14.67%
Tax -66,931 -48,499 -32,342 -20,282 -71,347 -55,463 -34,740 54.64%
NP 84,673 129,939 113,769 98,143 150,483 114,393 88,647 -3.00%
-
NP to SH 84,673 129,939 113,769 98,143 150,843 114,393 88,647 -3.00%
-
Tax Rate 44.15% 27.18% 22.14% 17.13% 32.16% 32.65% 28.16% -
Total Cost 809,327 548,988 360,304 213,816 784,788 601,167 412,499 56.53%
-
Net Worth 2,387,088 2,431,542 2,420,638 2,431,569 2,331,198 2,331,103 2,309,661 2.21%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - 87,969 - - -
Div Payout % - - - - 58.32% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,387,088 2,431,542 2,420,638 2,431,569 2,331,198 2,331,103 2,309,661 2.21%
NOSH 1,100,040 1,100,245 1,100,290 1,100,257 1,099,622 1,099,576 1,099,838 0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.47% 19.14% 24.00% 31.46% 16.09% 15.99% 17.69% -
ROE 3.55% 5.34% 4.70% 4.04% 6.47% 4.91% 3.84% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 81.27 61.71 43.09 28.35 85.05 65.08 45.57 46.90%
EPS 7.70 11.81 10.34 8.92 13.71 10.40 8.06 -2.99%
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.17 2.21 2.20 2.21 2.12 2.12 2.10 2.20%
Adjusted Per Share Value based on latest NOSH - 1,100,257
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 53.58 40.69 28.41 18.70 56.05 42.89 30.03 46.95%
EPS 5.07 7.79 6.82 5.88 9.04 6.86 5.31 -3.02%
DPS 0.00 0.00 0.00 0.00 5.27 0.00 0.00 -
NAPS 1.4306 1.4573 1.4507 1.4573 1.3971 1.3971 1.3842 2.21%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.69 1.58 1.56 1.48 1.49 1.63 2.18 -
P/RPS 2.08 2.56 3.62 5.22 1.75 2.50 4.78 -42.48%
P/EPS 21.96 13.38 15.09 16.59 10.86 15.67 27.05 -12.94%
EY 4.55 7.47 6.63 6.03 9.21 6.38 3.70 14.73%
DY 0.00 0.00 0.00 0.00 5.37 0.00 0.00 -
P/NAPS 0.78 0.71 0.71 0.67 0.70 0.77 1.04 -17.40%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 28/08/03 29/05/03 27/02/03 28/11/02 29/08/02 -
Price 1.68 1.70 1.70 1.59 1.51 1.60 1.86 -
P/RPS 2.07 2.75 3.95 5.61 1.78 2.46 4.08 -36.30%
P/EPS 21.83 14.39 16.44 17.83 11.01 15.38 23.08 -3.63%
EY 4.58 6.95 6.08 5.61 9.08 6.50 4.33 3.80%
DY 0.00 0.00 0.00 0.00 5.30 0.00 0.00 -
P/NAPS 0.77 0.77 0.77 0.72 0.71 0.75 0.89 -9.17%

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