[AIRPORT] YoY Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 20.02%
YoY- 42.03%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 1,024,688 894,000 935,271 891,144 881,188 816,916 658,586 -0.46%
PBT 195,586 151,604 221,830 256,910 203,809 271,967 323,553 0.53%
Tax -70,397 -66,931 -71,347 -76,875 -77,048 2,652 18,179 -
NP 125,189 84,673 150,483 180,035 126,761 274,619 341,732 1.07%
-
NP to SH 125,189 84,673 150,843 180,035 126,761 274,619 341,732 1.07%
-
Tax Rate 35.99% 44.15% 32.16% 29.92% 37.80% -0.98% -5.62% -
Total Cost 899,499 809,327 784,788 711,109 754,427 542,297 316,854 -1.10%
-
Net Worth 2,496,568 2,387,088 2,331,198 2,265,559 2,133,510 2,199,591 1,663,647 -0.43%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 23,755 - 87,969 - - - - -100.00%
Div Payout % 18.98% - 58.32% - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 2,496,568 2,387,088 2,331,198 2,265,559 2,133,510 2,199,591 1,663,647 -0.43%
NOSH 1,099,809 1,100,040 1,099,622 1,099,786 1,099,747 1,099,795 360,096 -1.17%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 12.22% 9.47% 16.09% 20.20% 14.39% 33.62% 51.89% -
ROE 5.01% 3.55% 6.47% 7.95% 5.94% 12.49% 20.54% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 93.17 81.27 85.05 81.03 80.13 74.28 182.89 0.71%
EPS 11.38 7.70 13.71 16.37 11.52 24.97 94.90 2.28%
DPS 2.16 0.00 8.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.27 2.17 2.12 2.06 1.94 2.00 4.62 0.75%
Adjusted Per Share Value based on latest NOSH - 1,100,293
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 57.19 49.89 52.20 49.73 49.18 45.59 36.75 -0.46%
EPS 6.99 4.73 8.42 10.05 7.07 15.33 19.07 1.07%
DPS 1.33 0.00 4.91 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.3933 1.3322 1.301 1.2644 1.1907 1.2275 0.9284 -0.43%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 1.61 1.69 1.49 2.26 1.70 0.00 0.00 -
P/RPS 1.73 2.08 1.75 2.79 2.12 0.00 0.00 -100.00%
P/EPS 14.14 21.96 10.86 13.81 14.75 0.00 0.00 -100.00%
EY 7.07 4.55 9.21 7.24 6.78 0.00 0.00 -100.00%
DY 1.34 0.00 5.37 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.71 0.78 0.70 1.10 0.88 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 25/02/05 27/02/04 27/02/03 28/02/02 26/02/01 03/04/00 - -
Price 1.56 1.68 1.51 2.60 1.70 3.66 0.00 -
P/RPS 1.67 2.07 1.78 3.21 2.12 4.93 0.00 -100.00%
P/EPS 13.70 21.83 11.01 15.88 14.75 14.66 0.00 -100.00%
EY 7.30 4.58 9.08 6.30 6.78 6.82 0.00 -100.00%
DY 1.38 0.00 5.30 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.69 0.77 0.71 1.26 0.88 1.83 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