[AIRPORT] YoY Annualized Quarter 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- -12.73%
YoY- -81.18%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,328,196 1,255,052 1,190,516 1,104,448 1,247,836 1,173,028 272,586 30.18%
PBT 376,284 332,696 290,748 123,212 473,700 271,112 64,778 34.05%
Tax -91,096 -87,872 -93,060 -49,316 -81,128 -68,612 -20,532 28.17%
NP 285,188 244,824 197,688 73,896 392,572 202,500 44,246 36.40%
-
NP to SH 285,012 244,128 197,688 73,896 392,572 202,500 44,246 36.38%
-
Tax Rate 24.21% 26.41% 32.01% 40.03% 17.13% 25.31% 31.70% -
Total Cost 1,043,008 1,010,228 992,828 1,030,552 855,264 970,528 228,340 28.79%
-
Net Worth 2,864,964 2,723,942 2,553,653 2,408,217 2,431,569 2,311,141 2,179,280 4.66%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,864,964 2,723,942 2,553,653 2,408,217 2,431,569 2,311,141 2,179,280 4.66%
NOSH 1,099,583 1,102,810 1,100,712 1,099,642 1,100,257 1,100,543 1,100,646 -0.01%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 21.47% 19.51% 16.61% 6.69% 31.46% 17.26% 16.23% -
ROE 9.95% 8.96% 7.74% 3.07% 16.14% 8.76% 2.03% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 120.79 113.80 108.16 100.44 113.41 106.59 24.77 30.20%
EPS 25.92 22.20 17.96 6.72 35.68 18.40 4.02 36.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6055 2.47 2.32 2.19 2.21 2.10 1.98 4.67%
Adjusted Per Share Value based on latest NOSH - 1,099,642
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 79.60 75.22 71.35 66.19 74.79 70.30 16.34 30.18%
EPS 17.08 14.63 11.85 4.43 23.53 12.14 2.65 36.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.717 1.6325 1.5305 1.4433 1.4573 1.3851 1.3061 4.66%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.94 2.04 1.70 1.63 1.48 2.56 1.30 -
P/RPS 2.43 1.79 1.57 1.62 1.30 2.40 5.25 -12.04%
P/EPS 11.34 9.22 9.47 24.26 4.15 13.91 32.34 -16.01%
EY 8.82 10.85 10.56 4.12 24.11 7.19 3.09 19.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.83 0.73 0.74 0.67 1.22 0.66 9.37%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 26/05/06 27/05/05 31/05/04 29/05/03 31/05/02 24/05/01 -
Price 2.82 1.84 1.54 1.43 1.59 2.12 1.52 -
P/RPS 2.33 1.62 1.42 1.42 1.40 1.99 6.14 -14.90%
P/EPS 10.88 8.31 8.57 21.28 4.46 11.52 37.81 -18.73%
EY 9.19 12.03 11.66 4.70 22.44 8.68 2.64 23.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.74 0.66 0.65 0.72 1.01 0.77 5.79%

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