[AIRPORT] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 1532.86%
YoY- 47.85%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,090,175 1,078,135 1,046,205 1,024,688 977,018 930,408 858,153 17.28%
PBT 354,520 286,137 237,470 195,586 45,164 52,780 63,982 212.80%
Tax -115,131 -98,069 -81,333 -70,397 -53,901 -54,347 -58,978 56.13%
NP 239,389 188,068 156,137 125,189 -8,737 -1,567 5,004 1214.72%
-
NP to SH 239,389 188,068 156,137 125,189 -8,737 -1,567 5,004 1214.72%
-
Tax Rate 32.48% 34.27% 34.25% 35.99% 119.35% 102.97% 92.18% -
Total Cost 850,786 890,067 890,068 899,499 985,755 931,975 853,149 -0.18%
-
Net Worth 2,630,788 2,560,251 2,553,653 2,496,119 2,403,658 2,407,304 2,408,217 6.06%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 23,751 23,751 23,751 23,751 - - - -
Div Payout % 9.92% 12.63% 15.21% 18.97% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,630,788 2,560,251 2,553,653 2,496,119 2,403,658 2,407,304 2,408,217 6.06%
NOSH 1,100,748 1,098,820 1,100,712 1,099,612 1,097,560 1,104,268 1,099,642 0.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 21.96% 17.44% 14.92% 12.22% -0.89% -0.17% 0.58% -
ROE 9.10% 7.35% 6.11% 5.02% -0.36% -0.07% 0.21% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 99.04 98.12 95.05 93.19 89.02 84.26 78.04 17.20%
EPS 21.75 17.12 14.19 11.38 -0.80 -0.14 0.46 1204.51%
DPS 2.16 2.16 2.16 2.16 0.00 0.00 0.00 -
NAPS 2.39 2.33 2.32 2.27 2.19 2.18 2.19 5.99%
Adjusted Per Share Value based on latest NOSH - 1,099,612
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 65.34 64.61 62.70 61.41 58.55 55.76 51.43 17.28%
EPS 14.35 11.27 9.36 7.50 -0.52 -0.09 0.30 1214.61%
DPS 1.42 1.42 1.42 1.42 0.00 0.00 0.00 -
NAPS 1.5767 1.5344 1.5305 1.496 1.4406 1.4427 1.4433 6.06%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.05 1.83 1.70 1.61 1.48 1.30 1.63 -
P/RPS 2.07 1.87 1.79 1.73 1.66 1.54 2.09 -0.63%
P/EPS 9.43 10.69 11.98 14.14 -185.92 -916.11 358.20 -91.13%
EY 10.61 9.35 8.34 7.07 -0.54 -0.11 0.28 1025.67%
DY 1.05 1.18 1.27 1.34 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 0.73 0.71 0.68 0.60 0.74 10.52%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 25/08/05 27/05/05 25/02/05 30/11/04 26/08/04 31/05/04 -
Price 1.82 2.01 1.54 1.56 1.77 1.36 1.43 -
P/RPS 1.84 2.05 1.62 1.67 1.99 1.61 1.83 0.36%
P/EPS 8.37 11.74 10.86 13.70 -222.35 -958.39 314.25 -91.06%
EY 11.95 8.52 9.21 7.30 -0.45 -0.10 0.32 1014.77%
DY 1.19 1.07 1.40 1.38 0.00 0.00 0.00 -
P/NAPS 0.76 0.86 0.66 0.69 0.81 0.62 0.65 10.97%

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