[AIRPORT] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
31-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 0.29%
YoY- 388.56%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 4,863,184 4,652,338 4,540,709 4,387,152 4,373,388 4,172,768 4,123,645 11.63%
PBT 1,890,868 334,485 377,270 384,468 411,632 183,331 131,598 491.98%
Tax -112,472 -97,387 -98,284 -125,370 -150,456 -110,157 -83,537 21.95%
NP 1,778,396 237,098 278,986 259,098 261,176 73,174 48,061 1012.87%
-
NP to SH 1,778,396 236,486 278,170 257,874 257,132 70,386 49,420 992.35%
-
Tax Rate 5.95% 29.12% 26.05% 32.61% 36.55% 60.09% 63.48% -
Total Cost 3,084,788 4,415,240 4,261,722 4,128,054 4,112,212 4,099,594 4,075,584 -16.96%
-
Net Worth 9,100,667 9,011,402 8,803,339 8,750,080 8,295,959 8,694,828 8,619,667 3.68%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 9,100,667 9,011,402 8,803,339 8,750,080 8,295,959 8,694,828 8,619,667 3.68%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 36.57% 5.10% 6.14% 5.91% 5.97% 1.75% 1.17% -
ROE 19.54% 2.62% 3.16% 2.95% 3.10% 0.81% 0.57% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 293.11 280.40 273.67 264.42 263.59 251.49 248.53 11.63%
EPS 103.76 10.82 13.36 12.18 12.32 0.94 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.485 5.4312 5.3058 5.2737 5.00 5.2404 5.1951 3.68%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 271.40 259.64 253.41 244.84 244.07 232.87 230.13 11.63%
EPS 99.25 13.20 15.52 14.39 14.35 3.93 2.76 991.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0789 5.0291 4.9129 4.8832 4.6298 4.8524 4.8104 3.69%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 8.85 8.79 8.50 8.56 6.95 6.06 6.54 -
P/RPS 3.02 3.13 3.11 3.24 2.64 2.41 2.63 9.66%
P/EPS 8.26 61.67 50.70 55.08 44.85 142.85 219.57 -88.79%
EY 12.11 1.62 1.97 1.82 2.23 0.70 0.46 786.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.62 1.60 1.62 1.39 1.16 1.26 17.77%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 21/02/18 24/11/17 31/07/17 28/04/17 28/02/17 27/10/16 -
Price 8.46 8.89 8.24 8.75 7.60 6.48 6.50 -
P/RPS 2.89 3.17 3.01 3.31 2.88 2.58 2.62 6.76%
P/EPS 7.89 62.37 49.15 56.30 49.04 152.75 218.23 -89.08%
EY 12.67 1.60 2.03 1.78 2.04 0.65 0.46 813.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.64 1.55 1.66 1.52 1.24 1.25 14.93%

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