[AIRPORT] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -12.17%
YoY- 235.15%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 5,027,036 5,009,272 4,851,702 4,800,041 4,740,972 4,863,184 4,652,338 5.31%
PBT 732,452 658,504 780,592 1,004,158 1,196,654 1,890,868 334,485 68.87%
Tax -113,134 -60,180 -53,289 -71,882 -135,224 -112,472 -97,387 10.53%
NP 619,318 598,324 727,303 932,276 1,061,430 1,778,396 237,098 90.00%
-
NP to SH 619,318 598,324 727,303 932,276 1,061,430 1,778,396 236,486 90.32%
-
Tax Rate 15.45% 9.14% 6.83% 7.16% 11.30% 5.95% 29.12% -
Total Cost 4,407,718 4,410,948 4,124,399 3,867,765 3,679,542 3,084,788 4,415,240 -0.11%
-
Net Worth 9,257,294 9,210,174 9,140,653 9,162,554 9,025,505 9,100,667 9,011,402 1.81%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 9,257,294 9,210,174 9,140,653 9,162,554 9,025,505 9,100,667 9,011,402 1.81%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 12.32% 11.94% 14.99% 19.42% 22.39% 36.57% 5.10% -
ROE 6.69% 6.50% 7.96% 10.17% 11.76% 19.54% 2.62% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 302.98 301.91 292.41 289.30 285.74 293.11 280.40 5.31%
EPS 33.88 32.64 40.37 52.73 60.54 103.76 10.82 114.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5794 5.551 5.5091 5.5223 5.4397 5.485 5.4312 1.81%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 301.28 300.22 290.77 287.68 284.14 291.46 278.82 5.31%
EPS 37.12 35.86 43.59 55.87 63.61 106.58 14.17 90.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5481 5.5199 5.4782 5.4913 5.4092 5.4542 5.4007 1.81%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 8.53 7.24 8.38 8.90 8.80 8.85 8.79 -
P/RPS 2.82 2.40 2.87 3.08 3.08 3.02 3.13 -6.73%
P/EPS 22.85 20.08 19.12 15.84 13.76 8.26 61.67 -48.50%
EY 4.38 4.98 5.23 6.31 7.27 12.11 1.62 94.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.30 1.52 1.61 1.62 1.61 1.62 -3.74%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 21/11/18 28/08/18 28/05/18 21/02/18 -
Price 8.23 7.29 8.17 7.80 9.31 8.46 8.89 -
P/RPS 2.72 2.41 2.79 2.70 3.26 2.89 3.17 -9.72%
P/EPS 22.05 20.22 18.64 13.88 14.55 7.89 62.37 -50.09%
EY 4.54 4.95 5.37 7.20 6.87 12.67 1.60 100.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.31 1.48 1.41 1.71 1.54 1.64 -6.63%

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