[AIRPORT] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -84.08%
YoY- -58.9%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 285,987 266,299 234,369 162,114 207,889 209,652 225,763 4.01%
PBT 51,971 65,151 16,484 27,686 55,609 76,437 73,947 -5.70%
Tax -20,682 -24,165 -7,429 -12,060 -17,587 -18,922 -20,469 0.17%
NP 31,289 40,986 9,055 15,626 38,022 57,515 53,478 -8.54%
-
NP to SH 31,210 40,986 9,055 15,626 38,022 57,515 53,478 -8.58%
-
Tax Rate 39.80% 37.09% 45.07% 43.56% 31.63% 24.76% 27.68% -
Total Cost 254,698 225,313 225,314 146,488 169,867 152,137 172,285 6.72%
-
Net Worth 2,747,359 2,560,251 2,407,304 2,421,084 2,307,693 2,240,180 2,189,736 3.85%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,747,359 2,560,251 2,407,304 2,421,084 2,307,693 2,240,180 2,189,736 3.85%
NOSH 1,098,943 1,098,820 1,104,268 1,100,492 1,098,901 1,103,537 1,100,370 -0.02%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.94% 15.39% 3.86% 9.64% 18.29% 27.43% 23.69% -
ROE 1.14% 1.60% 0.38% 0.65% 1.65% 2.57% 2.44% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 26.02 24.23 21.22 14.73 18.92 19.00 20.52 4.03%
EPS 2.84 3.73 0.82 1.42 3.46 5.23 4.86 -8.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.33 2.18 2.20 2.10 2.03 1.99 3.87%
Adjusted Per Share Value based on latest NOSH - 1,100,492
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 15.96 14.86 13.08 9.05 11.60 11.70 12.60 4.01%
EPS 1.74 2.29 0.51 0.87 2.12 3.21 2.98 -8.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5332 1.4288 1.3435 1.3512 1.2879 1.2502 1.222 3.85%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.78 1.83 1.30 1.56 2.18 1.88 2.88 -
P/RPS 6.84 7.55 6.13 10.59 11.52 9.90 14.04 -11.29%
P/EPS 62.68 49.06 158.54 109.87 63.01 36.07 59.26 0.93%
EY 1.60 2.04 0.63 0.91 1.59 2.77 1.69 -0.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.60 0.71 1.04 0.93 1.45 -11.21%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 25/08/05 26/08/04 28/08/03 29/08/02 13/08/01 24/08/00 -
Price 1.85 2.01 1.36 1.70 1.86 2.07 2.80 -
P/RPS 7.11 8.29 6.41 11.54 9.83 10.90 13.65 -10.29%
P/EPS 65.14 53.89 165.85 119.73 53.76 39.72 57.61 2.06%
EY 1.54 1.86 0.60 0.84 1.86 2.52 1.74 -2.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.86 0.62 0.77 0.89 1.02 1.41 -10.18%

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