[AIRPORT] YoY TTM Result on 30-Jun-2000 [#2]

Stock

[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD

Announcement Date

24-Aug-2000

Admission Sponsor

Sponsor

Financial Year

31-Dec-2000

Quarter

30-Jun-2000 [#2]

Profit Trend

QoQ- 44.04%

YoY--%

Quarter Report

Ann - Q2 2000 unaudited results.doc

Latest QR

Upcoming QR

AIRPORT's Result

AIRPORT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	908,198	915,052	946,818	642,715	12.21%
YoY %	-0.75%	-3.36%	47.32%	-	-
Horiz. %	141.31%	142.37%	147.32%	100.00%	-
PBT	244,517	239,118	201,851	213,871	4.56%
YoY %	2.26%	18.46%	-5.62%	-	-
Horiz. %	114.33%	111.80%	94.38%	100.00%	-
Tax	-68,553	-72,196	-59,302	-38,972	20.71%
YoY %	5.05%	-21.74%	-52.17%	-	-
Horiz. %	175.90%	185.25%	152.17%	100.00%	-
NP	175,964	166,922	142,549	174,899	0.20%
YoY %	5.42%	17.10%	-18.50%	-	-
Horiz. %	100.61%	95.44%	81.50%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	175,964	166,256	124,960	174,899	0.20%
YoY %	5.84%	33.05%	-28.55%	-	-
Horiz. %	100.61%	95.06%	71.45%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	28.04%	30.19%	29.38%	18.22%	-
YoY %	-7.12%	2.76%	61.25%	-	-
Horiz. %	153.90%	165.70%	161.25%	100.00%	-
Total Cost	732,234	748,130	804,269	467,816	16.10%
YoY %	-2.12%	-6.98%	71.92%	-	-
Horiz. %	156.52%	159.92%	171.92%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	2,421,084	2,307,693	2,240,180	2,189,736	3.40%
YoY %	4.91%	3.01%	2.30%	-	-
Horiz. %	110.57%	105.39%	102.30%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	87,892	76,968	-	-	-
YoY %	14.19%	0.00%	-	-	-
Horiz. %	114.19%	100.00%	-	-	-
Div Payout %	49.95%	46.29%	-	-	-
YoY %	7.91%	0.00%	-	-	-
Horiz. %	107.91%	100.00%	-	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	2,421,084	2,307,693	2,240,180	2,189,736	3.40%
YoY %	4.91%	3.01%	2.30%	-	-
Horiz. %	110.57%	105.39%	102.30%	100.00%	-
NOSH	1,100,492	1,098,901	1,103,537	1,100,370	0.00%
YoY %	0.14%	-0.42%	0.29%	-	-
Horiz. %	100.01%	99.87%	100.29%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	19.38%	18.24%	15.06%	27.21%	-
YoY %	6.25%	21.12%	-44.65%	-	-
Horiz. %	71.22%	67.03%	55.35%	100.00%	-
ROE	7.27%	7.20%	5.58%	7.99%	-
YoY %	0.97%	29.03%	-30.16%	-	-
Horiz. %	90.99%	90.11%	69.84%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	82.53	83.27	85.80	58.41	12.21%
YoY %	-0.89%	-2.95%	46.89%	-	-
Horiz. %	141.29%	142.56%	146.89%	100.00%	-
EPS	15.99	15.13	11.32	15.89	0.20%
YoY %	5.68%	33.66%	-28.76%	-	-
Horiz. %	100.63%	95.22%	71.24%	100.00%	-
DPS	8.00	7.00	0.00	0.00	-
YoY %	14.29%	0.00%	0.00%	-	-
Horiz. %	114.29%	100.00%	-	-	-
NAPS	2.20	2.10	2.03	1.99	3.40%
YoY %	4.76%	3.45%	2.01%	-	-
Horiz. %	110.55%	105.53%	102.01%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 1,100,370
RPS	54.43	54.84	56.74	38.52	12.21%
YoY %	-0.75%	-3.35%	47.30%	-	-
Horiz. %	141.30%	142.37%	147.30%	100.00%	-
EPS	10.55	9.96	7.49	10.48	0.22%
YoY %	5.92%	32.98%	-28.53%	-	-
Horiz. %	100.67%	95.04%	71.47%	100.00%	-
DPS	5.27	4.61	0.00	0.00	-
YoY %	14.32%	0.00%	0.00%	-	-
Horiz. %	114.32%	100.00%	-	-	-
NAPS	1.451	1.383	1.3426	1.3124	3.40%
YoY %	4.92%	3.01%	2.30%	-	-
Horiz. %	110.56%	105.38%	102.30%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	1.56	2.18	1.88	2.88	-
P/RPS	1.89	2.62	2.19	4.93	-27.35%
YoY %	-27.86%	19.63%	-55.58%	-	-
Horiz. %	38.34%	53.14%	44.42%	100.00%	-
P/EPS	9.76	14.41	16.60	18.12	-18.63%
YoY %	-32.27%	-13.19%	-8.39%	-	-
Horiz. %	53.86%	79.53%	91.61%	100.00%	-
EY	10.25	6.94	6.02	5.52	22.91%
YoY %	47.69%	15.28%	9.06%	-	-
Horiz. %	185.69%	125.72%	109.06%	100.00%	-
DY	5.13	3.21	0.00	0.00	-
YoY %	59.81%	0.00%	0.00%	-	-
Horiz. %	159.81%	100.00%	-	-	-
P/NAPS	0.71	1.04	0.93	1.45	-21.18%
YoY %	-31.73%	11.83%	-35.86%	-	-
Horiz. %	48.97%	71.72%	64.14%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	28/08/03	29/08/02	13/08/01	-	-
Price	1.70	1.86	2.07	0.00	-
P/RPS	2.06	2.23	2.41	0.00	-
YoY %	-7.62%	-7.47%	0.00%	-	-
Horiz. %	85.48%	92.53%	100.00%	-	-
P/EPS	10.63	12.29	18.28	0.00	-
YoY %	-13.51%	-32.77%	0.00%	-	-
Horiz. %	58.15%	67.23%	100.00%	-	-
EY	9.41	8.13	5.47	0.00	-
YoY %	15.74%	48.63%	0.00%	-	-
Horiz. %	172.03%	148.63%	100.00%	-	-
DY	4.71	3.76	0.00	0.00	-
YoY %	25.27%	0.00%	0.00%	-	-
Horiz. %	125.27%	100.00%	-	-	-
P/NAPS	0.77	0.89	1.02	0.00	-
YoY %	-13.48%	-12.75%	0.00%	-	-
Horiz. %	75.49%	87.25%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos