[AIRPORT] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -24.89%
YoY- -33.89%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 311,959 219,711 214,414 207,889 293,257 189,215 219,691 26.36%
PBT 118,425 51,974 46,432 55,609 67,778 49,773 65,922 47.83%
Tax -20,282 -15,524 -20,687 -17,587 -17,153 -19,735 -17,685 9.57%
NP 98,143 36,450 25,745 38,022 50,625 30,038 48,237 60.63%
-
NP to SH 98,143 36,450 25,745 38,022 50,625 30,038 48,237 60.63%
-
Tax Rate 17.13% 29.87% 44.55% 31.63% 25.31% 39.65% 26.83% -
Total Cost 213,816 183,261 188,669 169,867 242,632 159,177 171,454 15.87%
-
Net Worth 2,431,569 2,329,160 2,332,452 2,307,693 2,311,141 2,266,603 2,241,537 5.58%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 87,892 - - - - - -
Div Payout % - 241.13% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 2,431,569 2,329,160 2,332,452 2,307,693 2,311,141 2,266,603 2,241,537 5.58%
NOSH 1,100,257 1,098,660 1,100,213 1,098,901 1,100,543 1,100,293 1,098,792 0.08%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 31.46% 16.59% 12.01% 18.29% 17.26% 15.88% 21.96% -
ROE 4.04% 1.56% 1.10% 1.65% 2.19% 1.33% 2.15% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 28.35 20.00 19.49 18.92 26.65 17.20 19.99 26.25%
EPS 8.92 3.31 2.34 3.46 4.60 2.73 4.39 60.49%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.12 2.12 2.10 2.10 2.06 2.04 5.48%
Adjusted Per Share Value based on latest NOSH - 1,098,901
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 18.70 13.17 12.85 12.46 17.58 11.34 13.17 26.35%
EPS 5.88 2.18 1.54 2.28 3.03 1.80 2.89 60.63%
DPS 0.00 5.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4573 1.3959 1.3979 1.383 1.3851 1.3584 1.3434 5.58%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.48 1.49 1.63 2.18 2.56 2.26 1.73 -
P/RPS 5.22 7.45 8.36 11.52 9.61 13.14 8.65 -28.61%
P/EPS 16.59 44.91 69.66 63.01 55.65 82.78 39.41 -43.86%
EY 6.03 2.23 1.44 1.59 1.80 1.21 2.54 78.05%
DY 0.00 5.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.77 1.04 1.22 1.10 0.85 -14.68%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 28/11/02 29/08/02 31/05/02 28/02/02 25/10/01 -
Price 1.59 1.51 1.60 1.86 2.12 2.60 1.81 -
P/RPS 5.61 7.55 8.21 9.83 7.96 15.12 9.05 -27.31%
P/EPS 17.83 45.51 68.38 53.76 46.09 95.24 41.23 -42.84%
EY 5.61 2.20 1.46 1.86 2.17 1.05 2.43 74.76%
DY 0.00 5.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.75 0.89 1.01 1.26 0.89 -13.18%

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