[AIRPORT] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -49.11%
YoY- -43.87%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,146,840 1,112,837 1,024,688 894,000 935,271 896,144 881,188 4.48%
PBT 264,175 277,141 195,586 151,604 221,829 256,910 203,809 4.41%
Tax -93,308 -94,877 -70,397 -66,931 -70,987 -76,874 -59,459 7.79%
NP 170,867 182,264 125,189 84,673 150,842 180,036 144,350 2.84%
-
NP to SH 170,525 182,264 125,189 84,673 150,842 179,370 126,761 5.06%
-
Tax Rate 35.32% 34.23% 35.99% 44.15% 32.00% 29.92% 29.17% -
Total Cost 975,973 930,573 899,499 809,327 784,429 716,108 736,838 4.79%
-
Net Worth 2,794,954 2,651,000 2,496,119 2,388,265 2,329,160 2,266,603 2,127,930 4.64%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 23,751 - 87,892 76,968 - -
Div Payout % - - 18.97% - 58.27% 42.91% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,794,954 2,651,000 2,496,119 2,388,265 2,329,160 2,266,603 2,127,930 4.64%
NOSH 1,100,375 1,100,000 1,099,612 1,100,582 1,098,660 1,100,293 1,096,871 0.05%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 14.90% 16.38% 12.22% 9.47% 16.13% 20.09% 16.38% -
ROE 6.10% 6.88% 5.02% 3.55% 6.48% 7.91% 5.96% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 104.22 101.17 93.19 81.23 85.13 81.45 80.34 4.43%
EPS 15.50 16.57 11.38 7.69 13.73 16.30 11.56 5.00%
DPS 0.00 0.00 2.16 0.00 8.00 7.00 0.00 -
NAPS 2.54 2.41 2.27 2.17 2.12 2.06 1.94 4.59%
Adjusted Per Share Value based on latest NOSH - 1,100,582
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 64.00 62.10 57.19 49.89 52.20 50.01 49.18 4.48%
EPS 9.52 10.17 6.99 4.73 8.42 10.01 7.07 5.08%
DPS 0.00 0.00 1.33 0.00 4.91 4.30 0.00 -
NAPS 1.5598 1.4795 1.393 1.3328 1.2999 1.2649 1.1876 4.64%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.16 1.93 1.61 1.69 1.49 2.26 1.70 -
P/RPS 2.07 1.91 1.73 2.08 1.75 2.77 2.12 -0.39%
P/EPS 13.94 11.65 14.14 21.97 10.85 13.86 14.71 -0.89%
EY 7.17 8.59 7.07 4.55 9.21 7.21 6.80 0.88%
DY 0.00 0.00 1.34 0.00 5.37 3.10 0.00 -
P/NAPS 0.85 0.80 0.71 0.78 0.70 1.10 0.88 -0.57%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 22/02/07 24/02/06 25/02/05 27/02/04 27/02/03 28/02/02 26/02/01 -
Price 2.39 1.99 1.56 1.68 1.51 2.60 1.70 -
P/RPS 2.29 1.97 1.67 2.07 1.77 3.19 2.12 1.29%
P/EPS 15.42 12.01 13.70 21.84 11.00 15.95 14.71 0.78%
EY 6.48 8.33 7.30 4.58 9.09 6.27 6.80 -0.79%
DY 0.00 0.00 1.38 0.00 5.30 2.69 0.00 -
P/NAPS 0.94 0.83 0.69 0.77 0.71 1.26 0.88 1.10%

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