[AIRPORT] YoY Annualized Quarter 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- 157.03%
YoY- 47.85%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,379,983 1,146,840 1,112,837 1,024,688 894,000 935,271 891,144 7.55%
PBT 404,890 263,254 277,141 195,586 151,604 221,830 256,910 7.87%
Tax -115,598 -92,387 -94,878 -70,397 -66,931 -71,347 -76,875 7.03%
NP 289,292 170,867 182,263 125,189 84,673 150,483 180,035 8.22%
-
NP to SH 288,862 170,525 182,263 125,189 84,673 150,843 180,035 8.19%
-
Tax Rate 28.55% 35.09% 34.23% 35.99% 44.15% 32.16% 29.92% -
Total Cost 1,090,691 975,973 930,574 899,499 809,327 784,788 711,109 7.38%
-
Net Worth 3,019,423 2,795,050 2,651,421 2,496,568 2,387,088 2,331,198 2,265,559 4.90%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 88,000 - - 23,755 - 87,969 - -
Div Payout % 30.46% - - 18.98% - 58.32% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 3,019,423 2,795,050 2,651,421 2,496,568 2,387,088 2,331,198 2,265,559 4.90%
NOSH 1,100,012 1,100,110 1,100,175 1,099,809 1,100,040 1,099,622 1,099,786 0.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 20.96% 14.90% 16.38% 12.22% 9.47% 16.09% 20.20% -
ROE 9.57% 6.10% 6.87% 5.01% 3.55% 6.47% 7.95% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 125.45 104.25 101.15 93.17 81.27 85.05 81.03 7.55%
EPS 26.30 15.50 16.57 11.38 7.70 13.71 16.37 8.21%
DPS 8.00 0.00 0.00 2.16 0.00 8.00 0.00 -
NAPS 2.7449 2.5407 2.41 2.27 2.17 2.12 2.06 4.89%
Adjusted Per Share Value based on latest NOSH - 1,099,612
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 82.71 68.73 66.69 61.41 53.58 56.05 53.41 7.55%
EPS 17.31 10.22 10.92 7.50 5.07 9.04 10.79 8.19%
DPS 5.27 0.00 0.00 1.42 0.00 5.27 0.00 -
NAPS 1.8096 1.6751 1.5891 1.4962 1.4306 1.3971 1.3578 4.90%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.02 2.16 1.93 1.61 1.69 1.49 2.26 -
P/RPS 2.41 2.07 1.91 1.73 2.08 1.75 2.79 -2.40%
P/EPS 11.50 13.93 11.65 14.14 21.96 10.86 13.81 -3.00%
EY 8.70 7.18 8.58 7.07 4.55 9.21 7.24 3.10%
DY 2.65 0.00 0.00 1.34 0.00 5.37 0.00 -
P/NAPS 1.10 0.85 0.80 0.71 0.78 0.70 1.10 0.00%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 22/02/07 24/02/06 25/02/05 27/02/04 27/02/03 28/02/02 -
Price 3.06 2.39 1.99 1.56 1.68 1.51 2.60 -
P/RPS 2.44 2.29 1.97 1.67 2.07 1.78 3.21 -4.46%
P/EPS 11.65 15.42 12.01 13.70 21.83 11.01 15.88 -5.02%
EY 8.58 6.49 8.32 7.30 4.58 9.08 6.30 5.28%
DY 2.61 0.00 0.00 1.38 0.00 5.30 0.00 -
P/NAPS 1.11 0.94 0.83 0.69 0.77 0.71 1.26 -2.08%

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