[AIRPORT] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -78.18%
YoY- -81.18%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,024,688 761,945 510,481 276,112 894,000 678,927 474,073 66.78%
PBT 195,586 71,998 47,287 30,803 151,604 178,438 146,111 21.35%
Tax -70,397 -35,469 -19,758 -12,329 -66,931 -48,499 -32,342 67.55%
NP 125,189 36,529 27,529 18,474 84,673 129,939 113,769 6.55%
-
NP to SH 125,189 36,529 27,529 18,474 84,673 129,939 113,769 6.55%
-
Tax Rate 35.99% 49.26% 41.78% 40.03% 44.15% 27.18% 22.14% -
Total Cost 899,499 725,416 482,952 257,638 809,327 548,988 360,304 83.52%
-
Net Worth 2,496,568 2,409,593 2,400,528 2,408,217 2,387,088 2,431,542 2,420,638 2.07%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 23,755 - - - - - - -
Div Payout % 18.98% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 2,496,568 2,409,593 2,400,528 2,408,217 2,387,088 2,431,542 2,420,638 2.07%
NOSH 1,099,809 1,100,271 1,101,160 1,099,642 1,100,040 1,100,245 1,100,290 -0.02%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 12.22% 4.79% 5.39% 6.69% 9.47% 19.14% 24.00% -
ROE 5.01% 1.52% 1.15% 0.77% 3.55% 5.34% 4.70% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 93.17 69.25 46.36 25.11 81.27 61.71 43.09 66.82%
EPS 11.38 3.32 2.50 1.68 7.70 11.81 10.34 6.56%
DPS 2.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.19 2.18 2.19 2.17 2.21 2.20 2.10%
Adjusted Per Share Value based on latest NOSH - 1,099,642
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 61.41 45.66 30.59 16.55 53.58 40.69 28.41 66.78%
EPS 7.50 2.19 1.65 1.11 5.07 7.79 6.82 6.51%
DPS 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4962 1.4441 1.4387 1.4433 1.4306 1.4573 1.4507 2.07%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.61 1.48 1.30 1.63 1.69 1.58 1.56 -
P/RPS 1.73 2.14 2.80 6.49 2.08 2.56 3.62 -38.73%
P/EPS 14.14 44.58 52.00 97.02 21.96 13.38 15.09 -4.22%
EY 7.07 2.24 1.92 1.03 4.55 7.47 6.63 4.35%
DY 1.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.60 0.74 0.78 0.71 0.71 0.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 26/08/04 31/05/04 27/02/04 21/11/03 28/08/03 -
Price 1.56 1.77 1.36 1.43 1.68 1.70 1.70 -
P/RPS 1.67 2.56 2.93 5.70 2.07 2.75 3.95 -43.52%
P/EPS 13.70 53.31 54.40 85.12 21.83 14.39 16.44 -11.39%
EY 7.30 1.88 1.84 1.17 4.58 6.95 6.08 12.90%
DY 1.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.81 0.62 0.65 0.77 0.77 0.77 -7.02%

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