[AIRPORT] QoQ 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- 140.81%
YoY- -81.18%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 262,743 251,464 234,369 276,112 215,073 204,854 162,114 37.77%
PBT 123,588 24,711 16,484 30,803 -26,834 32,327 27,686 169.88%
Tax -34,928 -15,711 -7,429 -12,329 -18,432 -16,157 -12,060 102.52%
NP 88,660 9,000 9,055 18,474 -45,266 16,170 15,626 216.44%
-
NP to SH 88,660 9,000 9,055 18,474 -45,266 16,170 15,626 216.44%
-
Tax Rate 28.26% 63.58% 45.07% 40.03% - 49.98% 43.56% -
Total Cost 174,083 242,464 225,314 257,638 260,339 188,684 146,488 12.13%
-
Net Worth 2,496,119 2,403,658 2,407,304 2,408,217 2,388,265 2,430,999 2,421,084 2.04%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 23,751 - - - - - - -
Div Payout % 26.79% - - - - - - -
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 2,496,119 2,403,658 2,407,304 2,408,217 2,388,265 2,430,999 2,421,084 2.04%
NOSH 1,099,612 1,097,560 1,104,268 1,099,642 1,100,582 1,099,999 1,100,492 -0.05%
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 33.74% 3.58% 3.86% 6.69% -21.05% 7.89% 9.64% -
ROE 3.55% 0.37% 0.38% 0.77% -1.90% 0.67% 0.65% -
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 23.89 22.91 21.22 25.11 19.54 18.62 14.73 37.83%
EPS 8.06 0.82 0.82 1.68 -4.12 1.47 1.42 216.52%
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 14.66 14.03 13.08 15.41 12.00 11.43 9.05 37.72%
EPS 4.95 0.50 0.51 1.03 -2.53 0.90 0.87 217.03%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.393 1.3414 1.3435 1.344 1.3328 1.3567 1.3512 2.04%
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 6.74 6.46 6.13 6.49 8.65 8.48 10.59 -25.90%
P/EPS 19.97 180.49 158.54 97.02 -41.09 107.48 109.87 -67.74%
EY 5.01 0.55 0.63 1.03 -2.43 0.93 0.91 210.18%
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 6.53 7.73 6.41 5.70 8.60 9.13 11.54 -31.46%
P/EPS 19.35 215.85 165.85 85.12 -40.85 115.65 119.73 -70.16%
EY 5.17 0.46 0.60 1.17 -2.45 0.86 0.84 234.00%
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