[AIRPORT] YoY Cumulative 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- -78.18%
YoY- -81.18%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 332,049 313,763 297,629 276,112 311,959 293,257 272,586 3.34%
PBT 94,071 83,174 72,687 30,803 118,425 67,778 64,778 6.41%
Tax -22,774 -21,968 -23,265 -12,329 -20,282 -17,153 -20,532 1.74%
NP 71,297 61,206 49,422 18,474 98,143 50,625 44,246 8.27%
-
NP to SH 71,253 61,032 49,422 18,474 98,143 50,625 44,246 8.26%
-
Tax Rate 24.21% 26.41% 32.01% 40.03% 17.13% 25.31% 31.70% -
Total Cost 260,752 252,557 248,207 257,638 213,816 242,632 228,340 2.23%
-
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 2.49% 2.24% 1.94% 0.77% 4.04% 2.19% 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 30.20 28.45 27.04 25.11 28.35 26.65 24.77 3.35%
EPS 6.48 5.55 4.49 1.68 8.92 4.60 4.02 8.27%
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 19.90 18.80 17.84 16.55 18.70 17.58 16.34 3.33%
EPS 4.27 3.66 2.96 1.11 5.88 3.03 2.65 8.27%
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 9.74 7.17 6.29 6.49 5.22 9.61 5.25 10.84%
P/EPS 45.37 36.86 37.86 97.02 16.59 55.65 32.34 5.80%
EY 2.20 2.71 2.64 1.03 6.03 1.80 3.09 -5.50%
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 9.34 6.47 5.70 5.70 5.61 7.96 6.14 7.23%
P/EPS 43.52 33.25 34.30 85.12 17.83 46.09 37.81 2.37%
EY 2.30 3.01 2.92 1.17 5.61 2.17 2.64 -2.27%
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