[AIRPORT] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 27.29%
YoY- 2839.95%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,492,851 1,316,206 1,140,770 1,090,175 977,018 898,638 909,775 8.59%
PBT 481,683 339,889 234,069 354,520 45,164 230,412 219,628 13.97%
Tax -127,104 -96,966 -91,656 -115,131 -53,901 -64,023 -75,198 9.13%
NP 354,579 242,923 142,413 239,389 -8,737 166,389 144,430 16.13%
-
NP to SH 354,228 242,857 142,081 239,389 -8,737 166,389 144,430 16.11%
-
Tax Rate 26.39% 28.53% 39.16% 32.48% 119.35% 27.79% 34.24% -
Total Cost 1,138,272 1,073,283 998,357 850,786 985,755 732,249 765,345 6.83%
-
Net Worth 3,153,710 2,945,949 2,745,600 2,630,788 2,403,658 2,430,999 2,332,452 5.15%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 44,027 43,974 - 23,751 - 87,892 38,510 2.25%
Div Payout % 12.43% 18.11% - 9.92% - 52.82% 26.66% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 3,153,710 2,945,949 2,745,600 2,630,788 2,403,658 2,430,999 2,332,452 5.15%
NOSH 1,100,195 1,100,138 1,102,650 1,100,748 1,097,560 1,099,999 1,100,213 -0.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 23.75% 18.46% 12.48% 21.96% -0.89% 18.52% 15.88% -
ROE 11.23% 8.24% 5.17% 9.10% -0.36% 6.84% 6.19% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 135.69 119.64 103.46 99.04 89.02 81.69 82.69 8.59%
EPS 32.20 22.08 12.89 21.75 -0.80 15.13 13.13 16.11%
DPS 4.00 4.00 0.00 2.16 0.00 8.00 3.50 2.24%
NAPS 2.8665 2.6778 2.49 2.39 2.19 2.21 2.12 5.15%
Adjusted Per Share Value based on latest NOSH - 1,100,748
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 83.31 73.45 63.66 60.84 54.53 50.15 50.77 8.59%
EPS 19.77 13.55 7.93 13.36 -0.49 9.29 8.06 16.11%
DPS 2.46 2.45 0.00 1.33 0.00 4.91 2.15 2.26%
NAPS 1.76 1.6441 1.5323 1.4682 1.3414 1.3567 1.3017 5.15%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.61 2.86 2.05 2.05 1.48 1.58 1.63 -
P/RPS 1.92 2.39 1.98 2.07 1.66 1.93 1.97 -0.42%
P/EPS 8.11 12.96 15.91 9.43 -185.92 10.45 12.42 -6.85%
EY 12.34 7.72 6.29 10.61 -0.54 9.57 8.05 7.37%
DY 1.53 1.40 0.00 1.05 0.00 5.06 2.15 -5.50%
P/NAPS 0.91 1.07 0.82 0.86 0.68 0.71 0.77 2.82%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 26/11/07 30/11/06 25/11/05 30/11/04 21/11/03 28/11/02 -
Price 2.04 3.26 2.10 1.82 1.77 1.70 1.60 -
P/RPS 1.50 2.72 2.03 1.84 1.99 2.08 1.93 -4.11%
P/EPS 6.34 14.77 16.30 8.37 -222.35 11.24 12.19 -10.31%
EY 15.78 6.77 6.14 11.95 -0.45 8.90 8.20 11.51%
DY 1.96 1.23 0.00 1.19 0.00 4.71 2.19 -1.83%
P/NAPS 0.71 1.22 0.84 0.76 0.81 0.77 0.75 -0.90%

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