[AIRPORT] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 20.45%
YoY- 12101.79%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,128,971 1,112,837 1,090,175 1,078,135 1,046,205 1,024,688 977,018 10.12%
PBT 287,628 277,141 354,520 286,137 237,470 195,586 45,164 243.96%
Tax -93,580 -94,877 -115,131 -98,069 -81,333 -70,397 -53,901 44.50%
NP 194,048 182,264 239,389 188,068 156,137 125,189 -8,737 -
-
NP to SH 193,874 182,264 239,389 188,068 156,137 125,189 -8,737 -
-
Tax Rate 32.54% 34.23% 32.48% 34.27% 34.25% 35.99% 119.35% -
Total Cost 934,923 930,573 850,786 890,067 890,068 899,499 985,755 -3.47%
-
Net Worth 2,723,942 2,651,000 2,630,788 2,560,251 2,553,653 2,496,119 2,403,658 8.70%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 23,751 23,751 23,751 23,751 - -
Div Payout % - - 9.92% 12.63% 15.21% 18.97% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 2,723,942 2,651,000 2,630,788 2,560,251 2,553,653 2,496,119 2,403,658 8.70%
NOSH 1,102,810 1,100,000 1,100,748 1,098,820 1,100,712 1,099,612 1,097,560 0.31%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 17.19% 16.38% 21.96% 17.44% 14.92% 12.22% -0.89% -
ROE 7.12% 6.88% 9.10% 7.35% 6.11% 5.02% -0.36% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 102.37 101.17 99.04 98.12 95.05 93.19 89.02 9.77%
EPS 17.58 16.57 21.75 17.12 14.19 11.38 -0.80 -
DPS 0.00 0.00 2.16 2.16 2.16 2.16 0.00 -
NAPS 2.47 2.41 2.39 2.33 2.32 2.27 2.19 8.35%
Adjusted Per Share Value based on latest NOSH - 1,098,820
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 67.66 66.69 65.34 64.61 62.70 61.41 58.55 10.13%
EPS 11.62 10.92 14.35 11.27 9.36 7.50 -0.52 -
DPS 0.00 0.00 1.42 1.42 1.42 1.42 0.00 -
NAPS 1.6325 1.5888 1.5767 1.5344 1.5305 1.496 1.4406 8.70%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.04 1.93 2.05 1.83 1.70 1.61 1.48 -
P/RPS 1.99 1.91 2.07 1.87 1.79 1.73 1.66 12.86%
P/EPS 11.60 11.65 9.43 10.69 11.98 14.14 -185.92 -
EY 8.62 8.59 10.61 9.35 8.34 7.07 -0.54 -
DY 0.00 0.00 1.05 1.18 1.27 1.34 0.00 -
P/NAPS 0.83 0.80 0.86 0.79 0.73 0.71 0.68 14.22%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 24/02/06 25/11/05 25/08/05 27/05/05 25/02/05 30/11/04 -
Price 1.84 1.99 1.82 2.01 1.54 1.56 1.77 -
P/RPS 1.80 1.97 1.84 2.05 1.62 1.67 1.99 -6.47%
P/EPS 10.47 12.01 8.37 11.74 10.86 13.70 -222.35 -
EY 9.55 8.33 11.95 8.52 9.21 7.30 -0.45 -
DY 0.00 0.00 1.19 1.07 1.40 1.38 0.00 -
P/NAPS 0.74 0.83 0.76 0.86 0.66 0.69 0.81 -5.85%

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