[AIRPORT] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 885.11%
YoY- 295.86%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 358,648 291,475 285,405 262,743 215,073 219,711 189,215 11.24%
PBT 140,050 76,315 46,209 123,588 -26,834 51,974 49,773 18.80%
Tax -33,692 -16,326 -14,674 -34,928 -18,432 -15,524 -19,735 9.31%
NP 106,358 59,989 31,535 88,660 -45,266 36,450 30,038 23.44%
-
NP to SH 105,984 59,979 31,535 88,660 -45,266 36,450 30,038 23.37%
-
Tax Rate 24.06% 21.39% 31.76% 28.26% - 29.87% 39.65% -
Total Cost 252,290 231,486 253,870 174,083 260,339 183,261 159,177 7.97%
-
Net Worth 2,201,380 2,794,954 2,651,000 2,496,119 2,388,265 2,329,160 2,266,603 -0.48%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 44,027 - - 23,751 - 87,892 - -
Div Payout % 41.54% - - 26.79% - 241.13% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 2,201,380 2,794,954 2,651,000 2,496,119 2,388,265 2,329,160 2,266,603 -0.48%
NOSH 1,100,690 1,100,375 1,100,000 1,099,612 1,100,582 1,098,660 1,100,293 0.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 29.66% 20.58% 11.05% 33.74% -21.05% 16.59% 15.88% -
ROE 4.81% 2.15% 1.19% 3.55% -1.90% 1.56% 1.33% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 32.58 26.49 25.95 23.89 19.54 20.00 17.20 11.22%
EPS 9.67 5.45 2.87 8.06 -4.12 3.31 2.73 23.45%
DPS 4.00 0.00 0.00 2.16 0.00 8.00 0.00 -
NAPS 2.00 2.54 2.41 2.27 2.17 2.12 2.06 -0.49%
Adjusted Per Share Value based on latest NOSH - 1,099,612
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 20.02 16.27 15.93 14.66 12.00 12.26 10.56 11.24%
EPS 5.91 3.35 1.76 4.95 -2.53 2.03 1.68 23.31%
DPS 2.46 0.00 0.00 1.33 0.00 4.91 0.00 -
NAPS 1.2285 1.5598 1.4795 1.393 1.3328 1.2999 1.2649 -0.48%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.02 2.16 1.93 1.61 1.69 1.49 2.26 -
P/RPS 9.27 8.15 7.44 6.74 8.65 7.45 13.14 -5.64%
P/EPS 31.36 39.63 67.32 19.97 -41.09 44.91 82.78 -14.93%
EY 3.19 2.52 1.49 5.01 -2.43 2.23 1.21 17.52%
DY 1.32 0.00 0.00 1.34 0.00 5.37 0.00 -
P/NAPS 1.51 0.85 0.80 0.71 0.78 0.70 1.10 5.41%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 22/02/07 24/02/06 25/02/05 27/02/04 27/02/03 28/02/02 -
Price 3.06 2.39 1.99 1.56 1.68 1.51 2.60 -
P/RPS 9.39 9.02 7.67 6.53 8.60 7.55 15.12 -7.62%
P/EPS 31.78 43.85 69.41 19.35 -40.85 45.51 95.24 -16.71%
EY 3.15 2.28 1.44 5.17 -2.45 2.20 1.05 20.08%
DY 1.31 0.00 0.00 1.38 0.00 5.30 0.00 -
P/NAPS 1.53 0.94 0.83 0.69 0.77 0.71 1.26 3.28%

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