[AIRPORT] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -13.13%
YoY- 9.63%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 908,198 953,973 935,271 909,775 915,052 916,815 896,144 0.89%
PBT 244,517 272,440 221,829 219,628 239,118 259,946 256,910 -3.25%
Tax -68,553 -74,080 -70,987 -75,198 -72,196 -73,531 -76,874 -7.37%
NP 175,964 198,360 150,842 144,430 166,922 186,415 180,036 -1.51%
-
NP to SH 175,964 198,360 150,842 144,430 166,256 185,749 179,370 -1.27%
-
Tax Rate 28.04% 27.19% 32.00% 34.24% 30.19% 28.29% 29.92% -
Total Cost 732,234 755,613 784,429 765,345 748,130 730,400 716,108 1.49%
-
Net Worth 2,421,084 2,431,569 2,329,160 2,332,452 2,307,693 2,311,141 2,266,603 4.50%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 87,892 87,892 87,892 38,510 76,968 76,968 76,968 9.27%
Div Payout % 49.95% 44.31% 58.27% 26.66% 46.29% 41.44% 42.91% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,421,084 2,431,569 2,329,160 2,332,452 2,307,693 2,311,141 2,266,603 4.50%
NOSH 1,100,492 1,100,257 1,098,660 1,100,213 1,098,901 1,100,543 1,100,293 0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 19.38% 20.79% 16.13% 15.88% 18.24% 20.33% 20.09% -
ROE 7.27% 8.16% 6.48% 6.19% 7.20% 8.04% 7.91% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 82.53 86.70 85.13 82.69 83.27 83.31 81.45 0.88%
EPS 15.99 18.03 13.73 13.13 15.13 16.88 16.30 -1.27%
DPS 8.00 8.00 8.00 3.50 7.00 7.00 7.00 9.33%
NAPS 2.20 2.21 2.12 2.12 2.10 2.10 2.06 4.49%
Adjusted Per Share Value based on latest NOSH - 1,100,213
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 54.43 57.17 56.05 54.52 54.84 54.95 53.71 0.89%
EPS 10.55 11.89 9.04 8.66 9.96 11.13 10.75 -1.24%
DPS 5.27 5.27 5.27 2.31 4.61 4.61 4.61 9.35%
NAPS 1.451 1.4573 1.3959 1.3979 1.383 1.3851 1.3584 4.50%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.56 1.48 1.49 1.63 2.18 2.56 2.26 -
P/RPS 1.89 1.71 1.75 1.97 2.62 3.07 2.77 -22.55%
P/EPS 9.76 8.21 10.85 12.42 14.41 15.17 13.86 -20.89%
EY 10.25 12.18 9.21 8.05 6.94 6.59 7.21 26.51%
DY 5.13 5.41 5.37 2.15 3.21 2.73 3.10 40.03%
P/NAPS 0.71 0.67 0.70 0.77 1.04 1.22 1.10 -25.37%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 27/02/03 28/11/02 29/08/02 31/05/02 28/02/02 -
Price 1.70 1.59 1.51 1.60 1.86 2.12 2.60 -
P/RPS 2.06 1.83 1.77 1.93 2.23 2.54 3.19 -25.34%
P/EPS 10.63 8.82 11.00 12.19 12.29 12.56 15.95 -23.75%
EY 9.41 11.34 9.09 8.20 8.13 7.96 6.27 31.18%
DY 4.71 5.03 5.30 2.19 3.76 3.30 2.69 45.42%
P/NAPS 0.77 0.72 0.71 0.75 0.89 1.01 1.26 -28.05%

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