[AIRPORT] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -0.61%
YoY- -44.34%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 351,001 255,615 263,504 251,464 204,854 214,414 219,691 8.11%
PBT 88,124 52,715 93,094 24,711 32,327 46,432 65,922 4.95%
Tax -32,462 -34,332 -32,773 -15,711 -16,157 -20,687 -17,685 10.64%
NP 55,662 18,383 60,321 9,000 16,170 25,745 48,237 2.41%
-
NP to SH 55,777 18,304 60,321 9,000 16,170 25,745 48,237 2.44%
-
Tax Rate 36.84% 65.13% 35.20% 63.58% 49.98% 44.55% 26.83% -
Total Cost 295,339 237,232 203,183 242,464 188,684 188,669 171,454 9.48%
-
Net Worth 2,945,949 2,745,600 2,630,788 2,403,658 2,430,999 2,332,452 2,241,537 4.65%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 2,945,949 2,745,600 2,630,788 2,403,658 2,430,999 2,332,452 2,241,537 4.65%
NOSH 1,100,138 1,102,650 1,100,748 1,097,560 1,099,999 1,100,213 1,098,792 0.02%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 15.86% 7.19% 22.89% 3.58% 7.89% 12.01% 21.96% -
ROE 1.89% 0.67% 2.29% 0.37% 0.67% 1.10% 2.15% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 31.91 23.18 23.94 22.91 18.62 19.49 19.99 8.10%
EPS 5.07 1.66 5.48 0.82 1.47 2.34 4.39 2.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6778 2.49 2.39 2.19 2.21 2.12 2.04 4.63%
Adjusted Per Share Value based on latest NOSH - 1,097,560
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 21.04 15.32 15.79 15.07 12.28 12.85 13.17 8.11%
EPS 3.34 1.10 3.62 0.54 0.97 1.54 2.89 2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7656 1.6455 1.5767 1.4406 1.4569 1.3979 1.3434 4.65%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 2.86 2.05 2.05 1.48 1.58 1.63 1.73 -
P/RPS 8.96 8.84 8.56 6.46 8.48 8.36 8.65 0.58%
P/EPS 56.41 123.49 37.41 180.49 107.48 69.66 39.41 6.15%
EY 1.77 0.81 2.67 0.55 0.93 1.44 2.54 -5.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.82 0.86 0.68 0.71 0.77 0.85 3.90%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 30/11/06 25/11/05 30/11/04 21/11/03 28/11/02 25/10/01 -
Price 3.26 2.10 1.82 1.77 1.70 1.60 1.81 -
P/RPS 10.22 9.06 7.60 7.73 9.13 8.21 9.05 2.04%
P/EPS 64.30 126.51 33.21 215.85 115.65 68.38 41.23 7.68%
EY 1.56 0.79 3.01 0.46 0.86 1.46 2.43 -7.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.84 0.76 0.81 0.77 0.75 0.89 5.39%

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