[AIRPORT] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock

[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD

Announcement Date

26-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- -25.49%

YoY- -75.8%

Quarter Report

Announcement Q2-2004.doc

Latest QR

Upcoming QR

AIRPORT's Result

AIRPORT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Annualized Quarter Result
Revenue	1,347,460	1,199,500	1,127,856	1,020,962	948,146	1,002,292	964,476	5.72%
YoY %	12.34%	6.35%	10.47%	7.68%	-5.40%	3.92%	-	-
Horiz. %	139.71%	124.37%	116.94%	105.86%	98.31%	103.92%	100.00%	-
PBT	350,900	270,290	275,676	94,574	292,222	246,774	282,430	3.68%
YoY %	29.82%	-1.95%	191.49%	-67.64%	18.42%	-12.62%	-	-
Horiz. %	124.24%	95.70%	97.61%	33.49%	103.47%	87.38%	100.00%	-
Tax	-96,356	-85,300	-94,860	-39,516	-64,684	-69,480	-78,908	3.38%
YoY %	-12.96%	10.08%	-140.05%	38.91%	6.90%	11.95%	-	-
Horiz. %	122.11%	108.10%	120.22%	50.08%	81.97%	88.05%	100.00%	-
NP	254,544	184,990	180,816	55,058	227,538	177,294	203,522	3.79%
YoY %	37.60%	2.31%	228.41%	-75.80%	28.34%	-12.89%	-	-
Horiz. %	125.07%	90.89%	88.84%	27.05%	111.80%	87.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	254,202	184,484	180,816	55,058	227,538	177,294	203,522	3.77%
YoY %	37.79%	2.03%	228.41%	-75.80%	28.34%	-12.89%	-	-
Horiz. %	124.90%	90.65%	88.84%	27.05%	111.80%	87.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.46%	31.56%	34.41%	41.78%	22.14%	28.16%	27.94%	-
YoY %	-12.99%	-8.28%	-17.64%	88.71%	-21.38%	0.79%	-	-
Horiz. %	98.28%	112.96%	123.16%	149.53%	79.24%	100.79%	100.00%	-
Total Cost	1,092,916	1,014,510	947,040	965,904	720,608	824,998	760,954	6.21%
YoY %	7.73%	7.12%	-1.95%	34.04%	-12.65%	8.42%	-	-
Horiz. %	143.62%	133.32%	124.45%	126.93%	94.70%	108.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,923,102	2,748,569	2,562,659	2,400,528	2,420,638	2,309,661	2,233,241	4.58%
YoY %	6.35%	7.25%	6.75%	-0.83%	4.80%	3.42%	-	-
Horiz. %	130.89%	123.08%	114.75%	107.49%	108.39%	103.42%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	2,923,102	2,748,569	2,562,659	2,400,528	2,420,638	2,309,661	2,233,241	4.58%
YoY %	6.35%	7.25%	6.75%	-0.83%	4.80%	3.42%	-	-
Horiz. %	130.89%	123.08%	114.75%	107.49%	108.39%	103.42%	100.00%	-
NOSH	1,100,441	1,099,427	1,099,853	1,101,160	1,100,290	1,099,838	1,100,118	0.00%
YoY %	0.09%	-0.04%	-0.12%	0.08%	0.04%	-0.03%	-	-
Horiz. %	100.03%	99.94%	99.98%	100.09%	100.02%	99.97%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	18.89%	15.42%	16.03%	5.39%	24.00%	17.69%	21.10%	-
YoY %	22.50%	-3.81%	197.40%	-77.54%	35.67%	-16.16%	-	-
Horiz. %	89.53%	73.08%	75.97%	25.55%	113.74%	83.84%	100.00%	-
ROE	8.70%	6.71%	7.06%	2.29%	9.40%	7.68%	9.11%	-
YoY %	29.66%	-4.96%	208.30%	-75.64%	22.40%	-15.70%	-	-
Horiz. %	95.50%	73.66%	77.50%	25.14%	103.18%	84.30%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	122.45	109.10	102.55	92.72	86.17	91.13	87.67	5.72%
YoY %	12.24%	6.39%	10.60%	7.60%	-5.44%	3.95%	-	-
Horiz. %	139.67%	124.44%	116.97%	105.76%	98.29%	103.95%	100.00%	-
EPS	23.10	16.78	16.44	5.00	20.68	16.12	18.50	3.76%
YoY %	37.66%	2.07%	228.80%	-75.82%	28.29%	-12.86%	-	-
Horiz. %	124.86%	90.70%	88.86%	27.03%	111.78%	87.14%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.6563	2.50	2.33	2.18	2.20	2.10	2.03	4.58%
YoY %	6.25%	7.30%	6.88%	-0.91%	4.76%	3.45%	-	-
Horiz. %	130.85%	123.15%	114.78%	107.39%	108.37%	103.45%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 1,104,268
RPS	80.76	71.89	67.59	61.19	56.82	60.07	57.80	5.73%
YoY %	12.34%	6.36%	10.46%	7.69%	-5.41%	3.93%	-	-
Horiz. %	139.72%	124.38%	116.94%	105.87%	98.30%	103.93%	100.00%	-
EPS	15.23	11.06	10.84	3.30	13.64	10.63	12.20	3.76%
YoY %	37.70%	2.03%	228.48%	-75.81%	28.32%	-12.87%	-	-
Horiz. %	124.84%	90.66%	88.85%	27.05%	111.80%	87.13%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.7519	1.6473	1.5359	1.4387	1.4507	1.3842	1.3384	4.58%
YoY %	6.35%	7.25%	6.76%	-0.83%	4.80%	3.42%	-	-
Horiz. %	130.90%	123.08%	114.76%	107.49%	108.39%	103.42%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	2.89	1.78	1.83	1.30	1.56	2.18	1.88	-
P/RPS	2.36	1.63	1.78	1.40	1.81	2.39	2.14	1.64%
YoY %	44.79%	-8.43%	27.14%	-22.65%	-24.27%	11.68%	-	-
Horiz. %	110.28%	76.17%	83.18%	65.42%	84.58%	111.68%	100.00%	-
P/EPS	12.51	10.61	11.13	26.00	7.54	13.52	10.16	3.52%
YoY %	17.91%	-4.67%	-57.19%	244.83%	-44.23%	33.07%	-	-
Horiz. %	123.13%	104.43%	109.55%	255.91%	74.21%	133.07%	100.00%	-
EY	7.99	9.43	8.98	3.85	13.26	7.39	9.84	-3.41%
YoY %	-15.27%	5.01%	133.25%	-70.97%	79.43%	-24.90%	-	-
Horiz. %	81.20%	95.83%	91.26%	39.13%	134.76%	75.10%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.09	0.71	0.79	0.60	0.71	1.04	0.93	2.67%
YoY %	53.52%	-10.13%	31.67%	-15.49%	-31.73%	11.83%	-	-
Horiz. %	117.20%	76.34%	84.95%	64.52%	76.34%	111.83%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	30/08/07	30/08/06	25/08/05	26/08/04	28/08/03	29/08/02	13/08/01	-
Price	2.58	1.85	2.01	1.36	1.70	1.86	2.07	-
P/RPS	2.11	1.70	1.96	1.47	1.97	2.04	2.36	-1.84%
YoY %	24.12%	-13.27%	33.33%	-25.38%	-3.43%	-13.56%	-	-
Horiz. %	89.41%	72.03%	83.05%	62.29%	83.47%	86.44%	100.00%	-
P/EPS	11.17	11.03	12.23	27.20	8.22	11.54	11.19	-0.02%
YoY %	1.27%	-9.81%	-55.04%	230.90%	-28.77%	3.13%	-	-
Horiz. %	99.82%	98.57%	109.29%	243.07%	73.46%	103.13%	100.00%	-
EY	8.95	9.07	8.18	3.68	12.16	8.67	8.94	0.01%
YoY %	-1.32%	10.88%	122.28%	-69.74%	40.25%	-3.02%	-	-
Horiz. %	100.11%	101.45%	91.50%	41.16%	136.02%	96.98%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.97	0.74	0.86	0.62	0.77	0.89	1.02	-0.83%
YoY %	31.08%	-13.95%	38.71%	-19.48%	-13.48%	-12.75%	-	-
Horiz. %	95.10%	72.55%	84.31%	60.78%	75.49%	87.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos