[AIRPORT] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -94.09%
YoY- -97.48%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,024,688 977,018 930,408 858,153 894,000 898,638 908,198 8.33%
PBT 195,586 45,164 52,780 63,982 151,604 230,412 244,517 -13.77%
Tax -70,397 -53,901 -54,347 -58,978 -66,931 -64,023 -68,553 1.77%
NP 125,189 -8,737 -1,567 5,004 84,673 166,389 175,964 -20.22%
-
NP to SH 125,189 -8,737 -1,567 5,004 84,673 166,389 175,964 -20.22%
-
Tax Rate 35.99% 119.35% 102.97% 92.18% 44.15% 27.79% 28.04% -
Total Cost 899,499 985,755 931,975 853,149 809,327 732,249 732,234 14.62%
-
Net Worth 2,496,119 2,403,658 2,407,304 2,408,217 2,388,265 2,430,999 2,421,084 2.04%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 23,751 - - - - 87,892 87,892 -58.03%
Div Payout % 18.97% - - - - 52.82% 49.95% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 2,496,119 2,403,658 2,407,304 2,408,217 2,388,265 2,430,999 2,421,084 2.04%
NOSH 1,099,612 1,097,560 1,104,268 1,099,642 1,100,582 1,099,999 1,100,492 -0.05%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 12.22% -0.89% -0.17% 0.58% 9.47% 18.52% 19.38% -
ROE 5.02% -0.36% -0.07% 0.21% 3.55% 6.84% 7.27% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 93.19 89.02 84.26 78.04 81.23 81.69 82.53 8.39%
EPS 11.38 -0.80 -0.14 0.46 7.69 15.13 15.99 -20.20%
DPS 2.16 0.00 0.00 0.00 0.00 8.00 8.00 -58.05%
NAPS 2.27 2.19 2.18 2.19 2.17 2.21 2.20 2.10%
Adjusted Per Share Value based on latest NOSH - 1,099,642
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 61.41 58.55 55.76 51.43 53.58 53.86 54.43 8.33%
EPS 7.50 -0.52 -0.09 0.30 5.07 9.97 10.55 -20.26%
DPS 1.42 0.00 0.00 0.00 0.00 5.27 5.27 -58.11%
NAPS 1.496 1.4406 1.4427 1.4433 1.4313 1.4569 1.451 2.04%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.61 1.48 1.30 1.63 1.69 1.58 1.56 -
P/RPS 1.73 1.66 1.54 2.09 2.08 1.93 1.89 -5.70%
P/EPS 14.14 -185.92 -916.11 358.20 21.97 10.45 9.76 27.89%
EY 7.07 -0.54 -0.11 0.28 4.55 9.57 10.25 -21.84%
DY 1.34 0.00 0.00 0.00 0.00 5.06 5.13 -58.97%
P/NAPS 0.71 0.68 0.60 0.74 0.78 0.71 0.71 0.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 26/08/04 31/05/04 27/02/04 21/11/03 28/08/03 -
Price 1.56 1.77 1.36 1.43 1.68 1.70 1.70 -
P/RPS 1.67 1.99 1.61 1.83 2.07 2.08 2.06 -13.00%
P/EPS 13.70 -222.35 -958.39 314.25 21.84 11.24 10.63 18.33%
EY 7.30 -0.45 -0.10 0.32 4.58 8.90 9.41 -15.50%
DY 1.38 0.00 0.00 0.00 0.00 4.71 4.71 -55.72%
P/NAPS 0.69 0.81 0.62 0.65 0.77 0.77 0.77 -7.02%

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