[AIRPORT] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -60.52%
YoY- 167.52%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,112,837 827,432 563,928 297,629 1,024,688 761,945 510,481 67.88%
PBT 277,141 230,932 137,838 72,687 195,586 71,998 47,287 224.02%
Tax -94,878 -80,203 -47,430 -23,265 -70,397 -35,469 -19,758 183.81%
NP 182,263 150,729 90,408 49,422 125,189 36,529 27,529 251.37%
-
NP to SH 182,263 150,729 90,408 49,422 125,189 36,529 27,529 251.37%
-
Tax Rate 34.23% 34.73% 34.41% 32.01% 35.99% 49.26% 41.78% -
Total Cost 930,574 676,703 473,520 248,207 899,499 725,416 482,952 54.66%
-
Net Worth 2,651,421 2,629,506 2,562,659 2,553,653 2,496,568 2,409,593 2,400,528 6.83%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 23,755 - - -
Div Payout % - - - - 18.98% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 2,651,421 2,629,506 2,562,659 2,553,653 2,496,568 2,409,593 2,400,528 6.83%
NOSH 1,100,175 1,100,211 1,099,853 1,100,712 1,099,809 1,100,271 1,101,160 -0.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 16.38% 18.22% 16.03% 16.61% 12.22% 4.79% 5.39% -
ROE 6.87% 5.73% 3.53% 1.94% 5.01% 1.52% 1.15% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 101.15 75.21 51.27 27.04 93.17 69.25 46.36 67.98%
EPS 16.57 13.70 8.22 4.49 11.38 3.32 2.50 251.63%
DPS 0.00 0.00 0.00 0.00 2.16 0.00 0.00 -
NAPS 2.41 2.39 2.33 2.32 2.27 2.19 2.18 6.89%
Adjusted Per Share Value based on latest NOSH - 1,100,712
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 62.10 46.18 31.47 16.61 57.19 42.52 28.49 67.87%
EPS 10.17 8.41 5.05 2.76 6.99 2.04 1.54 250.78%
DPS 0.00 0.00 0.00 0.00 1.33 0.00 0.00 -
NAPS 1.4797 1.4675 1.4302 1.4251 1.3933 1.3447 1.3397 6.83%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.93 2.05 1.83 1.70 1.61 1.48 1.30 -
P/RPS 1.91 2.73 3.57 6.29 1.73 2.14 2.80 -22.45%
P/EPS 11.65 14.96 22.26 37.86 14.14 44.58 52.00 -63.01%
EY 8.58 6.68 4.49 2.64 7.07 2.24 1.92 170.56%
DY 0.00 0.00 0.00 0.00 1.34 0.00 0.00 -
P/NAPS 0.80 0.86 0.79 0.73 0.71 0.68 0.60 21.07%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 25/11/05 25/08/05 27/05/05 25/02/05 30/11/04 26/08/04 -
Price 1.99 1.82 2.01 1.54 1.56 1.77 1.36 -
P/RPS 1.97 2.42 3.92 5.70 1.67 2.56 2.93 -23.19%
P/EPS 12.01 13.28 24.45 34.30 13.70 53.31 54.40 -63.37%
EY 8.32 7.53 4.09 2.92 7.30 1.88 1.84 172.69%
DY 0.00 0.00 0.00 0.00 1.38 0.00 0.00 -
P/NAPS 0.83 0.76 0.86 0.66 0.69 0.81 0.62 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