[AIRPORT] YoY Quarter Result on 31-Mar-2005 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -44.26%
YoY- 167.52%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 409,371 332,049 313,763 297,629 276,112 311,959 293,257 5.71%
PBT 122,866 94,071 83,174 72,687 30,803 118,425 67,778 10.41%
Tax -31,194 -22,774 -21,968 -23,265 -12,329 -20,282 -17,153 10.47%
NP 91,672 71,297 61,206 49,422 18,474 98,143 50,625 10.39%
-
NP to SH 91,593 71,253 61,032 49,422 18,474 98,143 50,625 10.37%
-
Tax Rate 25.39% 24.21% 26.41% 32.01% 40.03% 17.13% 25.31% -
Total Cost 317,699 260,752 252,557 248,207 257,638 213,816 242,632 4.59%
-
Net Worth 3,109,763 2,864,964 2,723,942 2,553,653 2,408,217 2,431,569 2,311,141 5.06%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 3,109,763 2,864,964 2,723,942 2,553,653 2,408,217 2,431,569 2,311,141 5.06%
NOSH 1,099,555 1,099,583 1,102,810 1,100,712 1,099,642 1,100,257 1,100,543 -0.01%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 22.39% 21.47% 19.51% 16.61% 6.69% 31.46% 17.26% -
ROE 2.95% 2.49% 2.24% 1.94% 0.77% 4.04% 2.19% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 37.23 30.20 28.45 27.04 25.11 28.35 26.65 5.72%
EPS 8.33 6.48 5.55 4.49 1.68 8.92 4.60 10.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8282 2.6055 2.47 2.32 2.19 2.21 2.10 5.08%
Adjusted Per Share Value based on latest NOSH - 1,100,712
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 24.53 19.90 18.80 17.84 16.55 18.70 17.58 5.70%
EPS 5.49 4.27 3.66 2.96 1.11 5.88 3.03 10.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8637 1.717 1.6325 1.5305 1.4433 1.4573 1.3851 5.06%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.96 2.94 2.04 1.70 1.63 1.48 2.56 -
P/RPS 7.95 9.74 7.17 6.29 6.49 5.22 9.61 -3.10%
P/EPS 35.53 45.37 36.86 37.86 97.02 16.59 55.65 -7.19%
EY 2.81 2.20 2.71 2.64 1.03 6.03 1.80 7.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.13 0.83 0.73 0.74 0.67 1.22 -2.46%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 31/05/07 26/05/06 27/05/05 31/05/04 29/05/03 31/05/02 -
Price 3.12 2.82 1.84 1.54 1.43 1.59 2.12 -
P/RPS 8.38 9.34 6.47 5.70 5.70 5.61 7.96 0.85%
P/EPS 37.45 43.52 33.25 34.30 85.12 17.83 46.09 -3.39%
EY 2.67 2.30 3.01 2.92 1.17 5.61 2.17 3.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.08 0.74 0.66 0.65 0.72 1.01 1.43%

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