[AIRPORT] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 47.17%
YoY- 570.23%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 285,987 313,763 285,405 263,504 266,299 297,629 262,743 5.83%
PBT 51,971 83,174 46,209 93,094 65,151 72,687 123,588 -43.95%
Tax -20,682 -21,968 -14,674 -32,773 -24,165 -23,265 -34,928 -29.55%
NP 31,289 61,206 31,535 60,321 40,986 49,422 88,660 -50.15%
-
NP to SH 31,210 61,032 31,535 60,321 40,986 49,422 88,660 -50.24%
-
Tax Rate 39.80% 26.41% 31.76% 35.20% 37.09% 32.01% 28.26% -
Total Cost 254,698 252,557 253,870 203,183 225,313 248,207 174,083 28.96%
-
Net Worth 2,747,359 2,723,942 2,651,000 2,630,788 2,560,251 2,553,653 2,496,119 6.62%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 23,751 -
Div Payout % - - - - - - 26.79% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,747,359 2,723,942 2,651,000 2,630,788 2,560,251 2,553,653 2,496,119 6.62%
NOSH 1,098,943 1,102,810 1,100,000 1,100,748 1,098,820 1,100,712 1,099,612 -0.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.94% 19.51% 11.05% 22.89% 15.39% 16.61% 33.74% -
ROE 1.14% 2.24% 1.19% 2.29% 1.60% 1.94% 3.55% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 26.02 28.45 25.95 23.94 24.23 27.04 23.89 5.87%
EPS 2.84 5.55 2.87 5.48 3.73 4.49 8.06 -50.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.16 -
NAPS 2.50 2.47 2.41 2.39 2.33 2.32 2.27 6.66%
Adjusted Per Share Value based on latest NOSH - 1,100,748
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 17.14 18.80 17.10 15.79 15.96 17.84 15.75 5.81%
EPS 1.87 3.66 1.89 3.62 2.46 2.96 5.31 -50.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
NAPS 1.6466 1.6325 1.5888 1.5767 1.5344 1.5305 1.496 6.62%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.78 2.04 1.93 2.05 1.83 1.70 1.61 -
P/RPS 6.84 7.17 7.44 8.56 7.55 6.29 6.74 0.98%
P/EPS 62.68 36.86 67.32 37.41 49.06 37.86 19.97 114.82%
EY 1.60 2.71 1.49 2.67 2.04 2.64 5.01 -53.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.34 -
P/NAPS 0.71 0.83 0.80 0.86 0.79 0.73 0.71 0.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 26/05/06 24/02/06 25/11/05 25/08/05 27/05/05 25/02/05 -
Price 1.85 1.84 1.99 1.82 2.01 1.54 1.56 -
P/RPS 7.11 6.47 7.67 7.60 8.29 5.70 6.53 5.85%
P/EPS 65.14 33.25 69.41 33.21 53.89 34.30 19.35 125.11%
EY 1.54 3.01 1.44 3.01 1.86 2.92 5.17 -55.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.38 -
P/NAPS 0.74 0.74 0.83 0.76 0.86 0.66 0.69 4.78%

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