[AIRPORT] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 42.42%
YoY- 72.08%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 4,540,709 4,387,152 4,373,388 4,172,768 4,123,645 4,034,146 4,077,876 7.42%
PBT 377,270 384,468 411,632 183,331 131,598 111,442 152,836 82.54%
Tax -98,284 -125,370 -150,456 -110,157 -83,537 -61,250 -86,824 8.60%
NP 278,986 259,098 261,176 73,174 48,061 50,192 66,012 161.17%
-
NP to SH 278,170 257,874 257,132 70,386 49,420 52,782 68,052 155.43%
-
Tax Rate 26.05% 32.61% 36.55% 60.09% 63.48% 54.96% 56.81% -
Total Cost 4,261,722 4,128,054 4,112,212 4,099,594 4,075,584 3,983,954 4,011,864 4.10%
-
Net Worth 8,803,339 8,750,080 8,295,959 8,694,828 8,619,667 8,605,232 8,661,313 1.08%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 8,803,339 8,750,080 8,295,959 8,694,828 8,619,667 8,605,232 8,661,313 1.08%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.14% 5.91% 5.97% 1.75% 1.17% 1.24% 1.62% -
ROE 3.16% 2.95% 3.10% 0.81% 0.57% 0.61% 0.79% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 273.67 264.42 263.59 251.49 248.53 243.14 245.77 7.42%
EPS 13.36 12.18 12.32 0.94 -0.57 -0.44 0.52 768.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3058 5.2737 5.00 5.2404 5.1951 5.1864 5.2202 1.08%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 253.41 244.84 244.07 232.87 230.13 225.14 227.58 7.42%
EPS 15.52 14.39 14.35 3.93 2.76 2.95 3.80 155.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9129 4.8832 4.6298 4.8524 4.8104 4.8024 4.8337 1.08%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 8.50 8.56 6.95 6.06 6.54 6.12 6.80 -
P/RPS 3.11 3.24 2.64 2.41 2.63 2.52 2.77 8.01%
P/EPS 50.70 55.08 44.85 142.85 219.57 192.38 165.79 -54.57%
EY 1.97 1.82 2.23 0.70 0.46 0.52 0.60 120.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.62 1.39 1.16 1.26 1.18 1.30 14.83%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 31/07/17 28/04/17 28/02/17 27/10/16 28/07/16 27/04/16 -
Price 8.24 8.75 7.60 6.48 6.50 5.85 6.50 -
P/RPS 3.01 3.31 2.88 2.58 2.62 2.41 2.64 9.12%
P/EPS 49.15 56.30 49.04 152.75 218.23 183.89 158.48 -54.14%
EY 2.03 1.78 2.04 0.65 0.46 0.54 0.63 118.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.66 1.52 1.24 1.25 1.13 1.25 15.40%

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