[AIRPORT] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -94.09%
YoY- -97.48%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,165,126 1,128,971 1,046,205 858,153 953,973 916,815 962,929 3.22%
PBT 275,072 287,628 237,470 63,982 272,440 259,946 199,361 5.50%
Tax -94,114 -93,580 -81,333 -58,978 -74,080 -73,531 -60,849 7.53%
NP 180,958 194,048 156,137 5,004 198,360 186,415 138,512 4.55%
-
NP to SH 180,746 193,874 156,137 5,004 198,360 185,749 120,923 6.92%
-
Tax Rate 34.21% 32.54% 34.25% 92.18% 27.19% 28.29% 30.52% -
Total Cost 984,168 934,923 890,068 853,149 755,613 730,400 824,417 2.99%
-
Net Worth 2,864,964 2,723,942 2,553,653 2,408,217 2,431,569 2,311,141 2,267,332 3.97%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 23,751 - 87,892 76,968 - -
Div Payout % - - 15.21% - 44.31% 41.44% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,864,964 2,723,942 2,553,653 2,408,217 2,431,569 2,311,141 2,267,332 3.97%
NOSH 1,099,583 1,102,810 1,100,712 1,099,642 1,100,257 1,100,543 1,100,646 -0.01%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 15.53% 17.19% 14.92% 0.58% 20.79% 20.33% 14.38% -
ROE 6.31% 7.12% 6.11% 0.21% 8.16% 8.04% 5.33% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 105.96 102.37 95.05 78.04 86.70 83.31 87.49 3.24%
EPS 16.44 17.58 14.19 0.46 18.03 16.88 10.99 6.93%
DPS 0.00 0.00 2.16 0.00 8.00 7.00 0.00 -
NAPS 2.6055 2.47 2.32 2.19 2.21 2.10 2.06 3.99%
Adjusted Per Share Value based on latest NOSH - 1,099,642
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 69.83 67.66 62.70 51.43 57.17 54.95 57.71 3.22%
EPS 10.83 11.62 9.36 0.30 11.89 11.13 7.25 6.91%
DPS 0.00 0.00 1.42 0.00 5.27 4.61 0.00 -
NAPS 1.717 1.6325 1.5305 1.4433 1.4573 1.3851 1.3589 3.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.94 2.04 1.70 1.63 1.48 2.56 1.30 -
P/RPS 2.77 1.99 1.79 2.09 1.71 3.07 1.49 10.88%
P/EPS 17.89 11.60 11.98 358.20 8.21 15.17 11.83 7.13%
EY 5.59 8.62 8.34 0.28 12.18 6.59 8.45 -6.65%
DY 0.00 0.00 1.27 0.00 5.41 2.73 0.00 -
P/NAPS 1.13 0.83 0.73 0.74 0.67 1.22 0.63 10.22%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 26/05/06 27/05/05 31/05/04 29/05/03 31/05/02 24/05/01 -
Price 2.82 1.84 1.54 1.43 1.59 2.12 1.52 -
P/RPS 2.66 1.80 1.62 1.83 1.83 2.54 1.74 7.32%
P/EPS 17.16 10.47 10.86 314.25 8.82 12.56 13.84 3.64%
EY 5.83 9.55 9.21 0.32 11.34 7.96 7.23 -3.52%
DY 0.00 0.00 1.40 0.00 5.03 3.30 0.00 -
P/NAPS 1.08 0.74 0.66 0.65 0.72 1.01 0.74 6.50%

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