[AIRPORT] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 24.72%
YoY- 3020.24%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,460,701 1,165,126 1,128,971 1,046,205 858,153 953,973 916,815 8.06%
PBT 432,419 275,072 287,628 237,470 63,982 272,440 259,946 8.84%
Tax -122,752 -94,114 -93,580 -81,333 -58,978 -74,080 -73,531 8.90%
NP 309,667 180,958 194,048 156,137 5,004 198,360 186,415 8.81%
-
NP to SH 309,202 180,746 193,874 156,137 5,004 198,360 185,749 8.85%
-
Tax Rate 28.39% 34.21% 32.54% 34.25% 92.18% 27.19% 28.29% -
Total Cost 1,151,034 984,168 934,923 890,068 853,149 755,613 730,400 7.86%
-
Net Worth 3,109,763 2,864,964 2,723,942 2,553,653 2,408,217 2,431,569 2,311,141 5.06%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 88,002 - - 23,751 - 87,892 76,968 2.25%
Div Payout % 28.46% - - 15.21% - 44.31% 41.44% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 3,109,763 2,864,964 2,723,942 2,553,653 2,408,217 2,431,569 2,311,141 5.06%
NOSH 1,099,555 1,099,583 1,102,810 1,100,712 1,099,642 1,100,257 1,100,543 -0.01%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 21.20% 15.53% 17.19% 14.92% 0.58% 20.79% 20.33% -
ROE 9.94% 6.31% 7.12% 6.11% 0.21% 8.16% 8.04% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 132.84 105.96 102.37 95.05 78.04 86.70 83.31 8.07%
EPS 28.12 16.44 17.58 14.19 0.46 18.03 16.88 8.86%
DPS 8.00 0.00 0.00 2.16 0.00 8.00 7.00 2.24%
NAPS 2.8282 2.6055 2.47 2.32 2.19 2.21 2.10 5.08%
Adjusted Per Share Value based on latest NOSH - 1,100,712
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 81.52 65.02 63.01 58.39 47.89 53.24 51.17 8.06%
EPS 17.26 10.09 10.82 8.71 0.28 11.07 10.37 8.85%
DPS 4.91 0.00 0.00 1.33 0.00 4.91 4.30 2.23%
NAPS 1.7355 1.5989 1.5202 1.4251 1.344 1.357 1.2898 5.06%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.96 2.94 2.04 1.70 1.63 1.48 2.56 -
P/RPS 2.23 2.77 1.99 1.79 2.09 1.71 3.07 -5.18%
P/EPS 10.53 17.89 11.60 11.98 358.20 8.21 15.17 -5.89%
EY 9.50 5.59 8.62 8.34 0.28 12.18 6.59 6.27%
DY 2.70 0.00 0.00 1.27 0.00 5.41 2.73 -0.18%
P/NAPS 1.05 1.13 0.83 0.73 0.74 0.67 1.22 -2.46%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 31/05/07 26/05/06 27/05/05 31/05/04 29/05/03 31/05/02 -
Price 3.12 2.82 1.84 1.54 1.43 1.59 2.12 -
P/RPS 2.35 2.66 1.80 1.62 1.83 1.83 2.54 -1.28%
P/EPS 11.10 17.16 10.47 10.86 314.25 8.82 12.56 -2.03%
EY 9.01 5.83 9.55 9.21 0.32 11.34 7.96 2.08%
DY 2.56 0.00 0.00 1.40 0.00 5.03 3.30 -4.13%
P/NAPS 1.10 1.08 0.74 0.66 0.65 0.72 1.01 1.43%

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