[AIRPORT] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -457.56%
YoY- -105.25%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,078,135 1,046,205 1,024,688 977,018 930,408 858,153 894,000 13.31%
PBT 286,137 237,470 195,586 45,164 52,780 63,982 151,604 52.78%
Tax -98,069 -81,333 -70,397 -53,901 -54,347 -58,978 -66,931 29.03%
NP 188,068 156,137 125,189 -8,737 -1,567 5,004 84,673 70.31%
-
NP to SH 188,068 156,137 125,189 -8,737 -1,567 5,004 84,673 70.31%
-
Tax Rate 34.27% 34.25% 35.99% 119.35% 102.97% 92.18% 44.15% -
Total Cost 890,067 890,068 899,499 985,755 931,975 853,149 809,327 6.55%
-
Net Worth 2,560,251 2,553,653 2,496,119 2,403,658 2,407,304 2,408,217 2,388,265 4.74%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 23,751 23,751 23,751 - - - - -
Div Payout % 12.63% 15.21% 18.97% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 2,560,251 2,553,653 2,496,119 2,403,658 2,407,304 2,408,217 2,388,265 4.74%
NOSH 1,098,820 1,100,712 1,099,612 1,097,560 1,104,268 1,099,642 1,100,582 -0.10%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 17.44% 14.92% 12.22% -0.89% -0.17% 0.58% 9.47% -
ROE 7.35% 6.11% 5.02% -0.36% -0.07% 0.21% 3.55% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 98.12 95.05 93.19 89.02 84.26 78.04 81.23 13.43%
EPS 17.12 14.19 11.38 -0.80 -0.14 0.46 7.69 70.58%
DPS 2.16 2.16 2.16 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.32 2.27 2.19 2.18 2.19 2.17 4.86%
Adjusted Per Share Value based on latest NOSH - 1,097,560
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 60.17 58.39 57.19 54.53 51.92 47.89 49.89 13.31%
EPS 10.50 8.71 6.99 -0.49 -0.09 0.28 4.73 70.25%
DPS 1.33 1.33 1.33 0.00 0.00 0.00 0.00 -
NAPS 1.4288 1.4251 1.393 1.3414 1.3435 1.344 1.3328 4.75%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.83 1.70 1.61 1.48 1.30 1.63 1.69 -
P/RPS 1.87 1.79 1.73 1.66 1.54 2.09 2.08 -6.85%
P/EPS 10.69 11.98 14.14 -185.92 -916.11 358.20 21.97 -38.16%
EY 9.35 8.34 7.07 -0.54 -0.11 0.28 4.55 61.70%
DY 1.18 1.27 1.34 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.73 0.71 0.68 0.60 0.74 0.78 0.85%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 27/05/05 25/02/05 30/11/04 26/08/04 31/05/04 27/02/04 -
Price 2.01 1.54 1.56 1.77 1.36 1.43 1.68 -
P/RPS 2.05 1.62 1.67 1.99 1.61 1.83 2.07 -0.64%
P/EPS 11.74 10.86 13.70 -222.35 -958.39 314.25 21.84 -33.91%
EY 8.52 9.21 7.30 -0.45 -0.10 0.32 4.58 51.31%
DY 1.07 1.40 1.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.66 0.69 0.81 0.62 0.65 0.77 7.65%

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