[AIRPORT] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 27.29%
YoY- 2839.95%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,148,659 1,128,971 1,112,837 1,090,175 1,078,135 1,046,205 1,024,688 7.93%
PBT 274,448 287,628 277,141 354,520 286,137 237,470 195,586 25.41%
Tax -90,097 -93,580 -94,877 -115,131 -98,069 -81,333 -70,397 17.93%
NP 184,351 194,048 182,264 239,389 188,068 156,137 125,189 29.52%
-
NP to SH 184,098 193,874 182,264 239,389 188,068 156,137 125,189 29.40%
-
Tax Rate 32.83% 32.54% 34.23% 32.48% 34.27% 34.25% 35.99% -
Total Cost 964,308 934,923 930,573 850,786 890,067 890,068 899,499 4.76%
-
Net Worth 2,747,359 2,723,942 2,651,000 2,630,788 2,560,251 2,553,653 2,496,119 6.62%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 23,751 23,751 23,751 23,751 -
Div Payout % - - - 9.92% 12.63% 15.21% 18.97% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,747,359 2,723,942 2,651,000 2,630,788 2,560,251 2,553,653 2,496,119 6.62%
NOSH 1,098,943 1,102,810 1,100,000 1,100,748 1,098,820 1,100,712 1,099,612 -0.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 16.05% 17.19% 16.38% 21.96% 17.44% 14.92% 12.22% -
ROE 6.70% 7.12% 6.88% 9.10% 7.35% 6.11% 5.02% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 104.52 102.37 101.17 99.04 98.12 95.05 93.19 7.97%
EPS 16.75 17.58 16.57 21.75 17.12 14.19 11.38 29.48%
DPS 0.00 0.00 0.00 2.16 2.16 2.16 2.16 -
NAPS 2.50 2.47 2.41 2.39 2.33 2.32 2.27 6.66%
Adjusted Per Share Value based on latest NOSH - 1,100,748
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 68.84 67.66 66.69 65.34 64.61 62.70 61.41 7.93%
EPS 11.03 11.62 10.92 14.35 11.27 9.36 7.50 29.41%
DPS 0.00 0.00 0.00 1.42 1.42 1.42 1.42 -
NAPS 1.6466 1.6325 1.5888 1.5767 1.5344 1.5305 1.496 6.62%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.78 2.04 1.93 2.05 1.83 1.70 1.61 -
P/RPS 1.70 1.99 1.91 2.07 1.87 1.79 1.73 -1.16%
P/EPS 10.63 11.60 11.65 9.43 10.69 11.98 14.14 -17.36%
EY 9.41 8.62 8.59 10.61 9.35 8.34 7.07 21.06%
DY 0.00 0.00 0.00 1.05 1.18 1.27 1.34 -
P/NAPS 0.71 0.83 0.80 0.86 0.79 0.73 0.71 0.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 26/05/06 24/02/06 25/11/05 25/08/05 27/05/05 25/02/05 -
Price 1.85 1.84 1.99 1.82 2.01 1.54 1.56 -
P/RPS 1.77 1.80 1.97 1.84 2.05 1.62 1.67 3.96%
P/EPS 11.04 10.47 12.01 8.37 11.74 10.86 13.70 -13.43%
EY 9.06 9.55 8.33 11.95 8.52 9.21 7.30 15.53%
DY 0.00 0.00 0.00 1.19 1.07 1.40 1.38 -
P/NAPS 0.74 0.74 0.83 0.76 0.86 0.66 0.69 4.78%

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