[AIRPORT] YoY TTM Result on 30-Jun-2002 [#2]

Stock

[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD

Announcement Date

29-Aug-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

30-Jun-2002 [#2]

Profit Trend

QoQ- -10.49%

YoY- 33.05%

Quarter Report

mahb-2nd quarter 2002.doc

Latest QR

Upcoming QR

AIRPORT's Result

AIRPORT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	1,078,135	930,408	908,198	915,052	946,818	642,715	10.89%
YoY %	15.88%	2.45%	-0.75%	-3.36%	47.32%	-	-
Horiz. %	167.75%	144.76%	141.31%	142.37%	147.32%	100.00%	-
PBT	286,137	52,780	244,517	239,118	201,851	213,871	5.99%
YoY %	442.13%	-78.41%	2.26%	18.46%	-5.62%	-	-
Horiz. %	133.79%	24.68%	114.33%	111.80%	94.38%	100.00%	-
Tax	-98,069	-54,347	-68,553	-72,196	-59,302	-38,972	20.25%
YoY %	-80.45%	20.72%	5.05%	-21.74%	-52.17%	-	-
Horiz. %	251.64%	139.45%	175.90%	185.25%	152.17%	100.00%	-
NP	188,068	-1,567	175,964	166,922	142,549	174,899	1.46%
YoY %	12,101.79%	-100.89%	5.42%	17.10%	-18.50%	-	-
Horiz. %	107.53%	-0.90%	100.61%	95.44%	81.50%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	188,068	-1,567	175,964	166,256	124,960	174,899	1.46%
YoY %	12,101.79%	-100.89%	5.84%	33.05%	-28.55%	-	-
Horiz. %	107.53%	-0.90%	100.61%	95.06%	71.45%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	34.27%	102.97%	28.04%	30.19%	29.38%	18.22%	-
YoY %	-66.72%	267.23%	-7.12%	2.76%	61.25%	-	-
Horiz. %	188.09%	565.15%	153.90%	165.70%	161.25%	100.00%	-
Total Cost	890,067	931,975	732,234	748,130	804,269	467,816	13.72%
YoY %	-4.50%	27.28%	-2.12%	-6.98%	71.92%	-	-
Horiz. %	190.26%	199.22%	156.52%	159.92%	171.92%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	2,560,251	2,407,304	2,421,084	2,307,693	2,240,180	2,189,736	3.17%
YoY %	6.35%	-0.57%	4.91%	3.01%	2.30%	-	-
Horiz. %	116.92%	109.94%	110.57%	105.39%	102.30%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	23,751	-	87,892	76,968	-	-	-
YoY %	0.00%	-	14.19%	0.00%	-	-	-
Horiz. %	30.86%	-	114.19%	100.00%	-	-	-
Div Payout %	12.63%	-	49.95%	46.29%	-	-	-
YoY %	0.00%	-	7.91%	0.00%	-	-	-
Horiz. %	27.28%	-	107.91%	100.00%	-	-	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	2,560,251	2,407,304	2,421,084	2,307,693	2,240,180	2,189,736	3.17%
YoY %	6.35%	-0.57%	4.91%	3.01%	2.30%	-	-
Horiz. %	116.92%	109.94%	110.57%	105.39%	102.30%	100.00%	-
NOSH	1,098,820	1,104,268	1,100,492	1,098,901	1,103,537	1,100,370	-0.02%
YoY %	-0.49%	0.34%	0.14%	-0.42%	0.29%	-	-
Horiz. %	99.86%	100.35%	100.01%	99.87%	100.29%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	17.44%	-0.17%	19.38%	18.24%	15.06%	27.21%	-
YoY %	10,358.82%	-100.88%	6.25%	21.12%	-44.65%	-	-
Horiz. %	64.09%	-0.62%	71.22%	67.03%	55.35%	100.00%	-
ROE	7.35%	-0.07%	7.27%	7.20%	5.58%	7.99%	-
YoY %	10,600.00%	-100.96%	0.97%	29.03%	-30.16%	-	-
Horiz. %	91.99%	-0.88%	90.99%	90.11%	69.84%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	98.12	84.26	82.53	83.27	85.80	58.41	10.92%
YoY %	16.45%	2.10%	-0.89%	-2.95%	46.89%	-	-
Horiz. %	167.98%	144.26%	141.29%	142.56%	146.89%	100.00%	-
EPS	17.12	-0.14	15.99	15.13	11.32	15.89	1.50%
YoY %	12,328.57%	-100.88%	5.68%	33.66%	-28.76%	-	-
Horiz. %	107.74%	-0.88%	100.63%	95.22%	71.24%	100.00%	-
DPS	2.16	0.00	8.00	7.00	0.00	0.00	-
YoY %	0.00%	0.00%	14.29%	0.00%	0.00%	-	-
Horiz. %	30.86%	0.00%	114.29%	100.00%	-	-	-
NAPS	2.33	2.18	2.20	2.10	2.03	1.99	3.20%
YoY %	6.88%	-0.91%	4.76%	3.45%	2.01%	-	-
Horiz. %	117.09%	109.55%	110.55%	105.53%	102.01%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 1,098,901
RPS	64.61	55.76	54.43	54.84	56.74	38.52	10.89%
YoY %	15.87%	2.44%	-0.75%	-3.35%	47.30%	-	-
Horiz. %	167.73%	144.76%	141.30%	142.37%	147.30%	100.00%	-
EPS	11.27	-0.09	10.55	9.96	7.49	10.48	1.46%
YoY %	12,622.22%	-100.85%	5.92%	32.98%	-28.53%	-	-
Horiz. %	107.54%	-0.86%	100.67%	95.04%	71.47%	100.00%	-
DPS	1.42	0.00	5.27	4.61	0.00	0.00	-
YoY %	0.00%	0.00%	14.32%	0.00%	0.00%	-	-
Horiz. %	30.80%	0.00%	114.32%	100.00%	-	-	-
NAPS	1.5344	1.4427	1.451	1.383	1.3426	1.3124	3.17%
YoY %	6.36%	-0.57%	4.92%	3.01%	2.30%	-	-
Horiz. %	116.92%	109.93%	110.56%	105.38%	102.30%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	1.83	1.30	1.56	2.18	1.88	2.88	-
P/RPS	1.87	1.54	1.89	2.62	2.19	4.93	-17.61%
YoY %	21.43%	-18.52%	-27.86%	19.63%	-55.58%	-	-
Horiz. %	37.93%	31.24%	38.34%	53.14%	44.42%	100.00%	-
P/EPS	10.69	-916.11	9.76	14.41	16.60	18.12	-10.01%
YoY %	101.17%	-9,486.37%	-32.27%	-13.19%	-8.39%	-	-
Horiz. %	59.00%	-5,055.79%	53.86%	79.53%	91.61%	100.00%	-
EY	9.35	-0.11	10.25	6.94	6.02	5.52	11.10%
YoY %	8,600.00%	-101.07%	47.69%	15.28%	9.06%	-	-
Horiz. %	169.38%	-1.99%	185.69%	125.72%	109.06%	100.00%	-
DY	1.18	0.00	5.13	3.21	0.00	0.00	-
YoY %	0.00%	0.00%	59.81%	0.00%	0.00%	-	-
Horiz. %	36.76%	0.00%	159.81%	100.00%	-	-	-
P/NAPS	0.79	0.60	0.71	1.04	0.93	1.45	-11.43%
YoY %	31.67%	-15.49%	-31.73%	11.83%	-35.86%	-	-
Horiz. %	54.48%	41.38%	48.97%	71.72%	64.14%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	25/08/05	26/08/04	28/08/03	29/08/02	13/08/01	-	-
Price	2.01	1.36	1.70	1.86	2.07	0.00	-
P/RPS	2.05	1.61	2.06	2.23	2.41	0.00	-
YoY %	27.33%	-21.84%	-7.62%	-7.47%	0.00%	-	-
Horiz. %	85.06%	66.80%	85.48%	92.53%	100.00%	-	-
P/EPS	11.74	-958.39	10.63	12.29	18.28	0.00	-
YoY %	101.22%	-9,115.90%	-13.51%	-32.77%	0.00%	-	-
Horiz. %	64.22%	-5,242.83%	58.15%	67.23%	100.00%	-	-
EY	8.52	-0.10	9.41	8.13	5.47	0.00	-
YoY %	8,620.00%	-101.06%	15.74%	48.63%	0.00%	-	-
Horiz. %	155.76%	-1.83%	172.03%	148.63%	100.00%	-	-
DY	1.07	0.00	4.71	3.76	0.00	0.00	-
YoY %	0.00%	0.00%	25.27%	0.00%	0.00%	-	-
Horiz. %	28.46%	0.00%	125.27%	100.00%	-	-	-
P/NAPS	0.86	0.62	0.77	0.89	1.02	0.00	-
YoY %	38.71%	-19.48%	-13.48%	-12.75%	0.00%	-	-
Horiz. %	84.31%	60.78%	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