[AIRPORT] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -5.44%
YoY- 15.2%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 930,408 858,153 894,000 898,638 908,198 953,973 935,271 -0.34%
PBT 52,780 63,982 151,604 230,412 244,517 272,440 221,829 -61.63%
Tax -54,347 -58,978 -66,931 -64,023 -68,553 -74,080 -70,987 -16.32%
NP -1,567 5,004 84,673 166,389 175,964 198,360 150,842 -
-
NP to SH -1,567 5,004 84,673 166,389 175,964 198,360 150,842 -
-
Tax Rate 102.97% 92.18% 44.15% 27.79% 28.04% 27.19% 32.00% -
Total Cost 931,975 853,149 809,327 732,249 732,234 755,613 784,429 12.18%
-
Net Worth 2,407,304 2,408,217 2,388,265 2,430,999 2,421,084 2,431,569 2,329,160 2.22%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 87,892 87,892 87,892 87,892 -
Div Payout % - - - 52.82% 49.95% 44.31% 58.27% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 2,407,304 2,408,217 2,388,265 2,430,999 2,421,084 2,431,569 2,329,160 2.22%
NOSH 1,104,268 1,099,642 1,100,582 1,099,999 1,100,492 1,100,257 1,098,660 0.34%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -0.17% 0.58% 9.47% 18.52% 19.38% 20.79% 16.13% -
ROE -0.07% 0.21% 3.55% 6.84% 7.27% 8.16% 6.48% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 84.26 78.04 81.23 81.69 82.53 86.70 85.13 -0.68%
EPS -0.14 0.46 7.69 15.13 15.99 18.03 13.73 -
DPS 0.00 0.00 0.00 8.00 8.00 8.00 8.00 -
NAPS 2.18 2.19 2.17 2.21 2.20 2.21 2.12 1.87%
Adjusted Per Share Value based on latest NOSH - 1,099,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 51.92 47.89 49.89 50.15 50.68 53.24 52.20 -0.35%
EPS -0.09 0.28 4.73 9.29 9.82 11.07 8.42 -
DPS 0.00 0.00 0.00 4.91 4.91 4.91 4.91 -
NAPS 1.3435 1.344 1.3328 1.3567 1.3512 1.357 1.2999 2.22%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.30 1.63 1.69 1.58 1.56 1.48 1.49 -
P/RPS 1.54 2.09 2.08 1.93 1.89 1.71 1.75 -8.17%
P/EPS -916.11 358.20 21.97 10.45 9.76 8.21 10.85 -
EY -0.11 0.28 4.55 9.57 10.25 12.18 9.21 -
DY 0.00 0.00 0.00 5.06 5.13 5.41 5.37 -
P/NAPS 0.60 0.74 0.78 0.71 0.71 0.67 0.70 -9.77%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 31/05/04 27/02/04 21/11/03 28/08/03 29/05/03 27/02/03 -
Price 1.36 1.43 1.68 1.70 1.70 1.59 1.51 -
P/RPS 1.61 1.83 2.07 2.08 2.06 1.83 1.77 -6.12%
P/EPS -958.39 314.25 21.84 11.24 10.63 8.82 11.00 -
EY -0.10 0.32 4.58 8.90 9.41 11.34 9.09 -
DY 0.00 0.00 0.00 4.71 4.71 5.03 5.30 -
P/NAPS 0.62 0.65 0.77 0.77 0.77 0.72 0.71 -8.64%

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