[AIRPORT] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 68.54%
YoY- 14.42%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 219,711 214,414 207,889 293,257 189,215 219,691 209,652 3.16%
PBT 51,974 46,432 55,609 67,778 49,773 65,922 76,437 -22.62%
Tax -15,524 -20,687 -17,587 -17,153 -19,735 -17,685 -18,922 -12.33%
NP 36,450 25,745 38,022 50,625 30,038 48,237 57,515 -26.15%
-
NP to SH 36,450 25,745 38,022 50,625 30,038 48,237 57,515 -26.15%
-
Tax Rate 29.87% 44.55% 31.63% 25.31% 39.65% 26.83% 24.76% -
Total Cost 183,261 188,669 169,867 242,632 159,177 171,454 152,137 13.17%
-
Net Worth 2,329,160 2,332,452 2,307,693 2,311,141 2,266,603 2,241,537 2,240,180 2.62%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 87,892 - - - - - - -
Div Payout % 241.13% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 2,329,160 2,332,452 2,307,693 2,311,141 2,266,603 2,241,537 2,240,180 2.62%
NOSH 1,098,660 1,100,213 1,098,901 1,100,543 1,100,293 1,098,792 1,103,537 -0.29%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 16.59% 12.01% 18.29% 17.26% 15.88% 21.96% 27.43% -
ROE 1.56% 1.10% 1.65% 2.19% 1.33% 2.15% 2.57% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 20.00 19.49 18.92 26.65 17.20 19.99 19.00 3.46%
EPS 3.31 2.34 3.46 4.60 2.73 4.39 5.23 -26.22%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.12 2.10 2.10 2.06 2.04 2.03 2.92%
Adjusted Per Share Value based on latest NOSH - 1,100,543
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 13.17 12.85 12.46 17.58 11.34 13.17 12.56 3.20%
EPS 2.18 1.54 2.28 3.03 1.80 2.89 3.45 -26.30%
DPS 5.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3959 1.3979 1.383 1.3851 1.3584 1.3434 1.3426 2.62%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.49 1.63 2.18 2.56 2.26 1.73 1.88 -
P/RPS 7.45 8.36 11.52 9.61 13.14 8.65 9.90 -17.22%
P/EPS 44.91 69.66 63.01 55.65 82.78 39.41 36.07 15.68%
EY 2.23 1.44 1.59 1.80 1.21 2.54 2.77 -13.42%
DY 5.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.77 1.04 1.22 1.10 0.85 0.93 -17.21%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 29/08/02 31/05/02 28/02/02 25/10/01 13/08/01 -
Price 1.51 1.60 1.86 2.12 2.60 1.81 2.07 -
P/RPS 7.55 8.21 9.83 7.96 15.12 9.05 10.90 -21.66%
P/EPS 45.51 68.38 53.76 46.09 95.24 41.23 39.72 9.46%
EY 2.20 1.46 1.86 2.17 1.05 2.43 2.52 -8.63%
DY 5.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.89 1.01 1.26 0.89 1.02 -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