[AIRPORT] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -13.97%
YoY- -23.74%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 1,103,242 1,015,926 905,236 954,080 935,905 882,666 0 -100.00%
PBT 307,909 95,997 237,917 226,474 276,182 282,422 0 -100.00%
Tax -106,937 -47,292 -64,665 -73,950 -76,185 -89,956 0 -100.00%
NP 200,972 48,705 173,252 152,524 199,997 192,466 0 -100.00%
-
NP to SH 200,972 48,705 173,252 152,524 199,997 192,466 0 -100.00%
-
Tax Rate 34.73% 49.26% 27.18% 32.65% 27.59% 31.85% - -
Total Cost 902,270 967,221 731,984 801,556 735,908 690,200 0 -100.00%
-
Net Worth 2,629,506 2,409,593 2,431,542 2,331,103 2,243,371 2,233,464 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 2,629,506 2,409,593 2,431,542 2,331,103 2,243,371 2,233,464 0 -100.00%
NOSH 1,100,211 1,100,271 1,100,245 1,099,576 1,099,692 1,100,228 360,096 -1.18%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 18.22% 4.79% 19.14% 15.99% 21.37% 21.81% 0.00% -
ROE 7.64% 2.02% 7.13% 6.54% 8.92% 8.62% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 100.28 92.33 82.28 86.77 85.11 80.23 0.00 -100.00%
EPS 18.27 4.43 15.75 13.87 18.19 17.49 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.19 2.21 2.12 2.04 2.03 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 1,100,213
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 61.57 56.70 50.52 53.25 52.23 49.26 0.00 -100.00%
EPS 11.22 2.72 9.67 8.51 11.16 10.74 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4675 1.3447 1.357 1.3009 1.252 1.2464 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 2.05 1.48 1.58 1.63 1.73 2.46 0.00 -
P/RPS 2.04 1.60 1.92 1.88 2.03 3.07 0.00 -100.00%
P/EPS 11.22 33.43 10.03 11.75 9.51 14.06 0.00 -100.00%
EY 8.91 2.99 9.97 8.51 10.51 7.11 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.68 0.71 0.77 0.85 1.21 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 30/11/04 21/11/03 28/11/02 25/10/01 24/11/00 - -
Price 1.82 1.77 1.70 1.60 1.81 2.20 0.00 -
P/RPS 1.81 1.92 2.07 1.84 2.13 2.74 0.00 -100.00%
P/EPS 9.96 39.98 10.80 11.53 9.95 12.58 0.00 -100.00%
EY 10.04 2.50 9.26 8.67 10.05 7.95 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 0.77 0.75 0.89 1.08 0.00 -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
Post a Comment