[AIRPORT] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
03-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 1.91%
YoY- -74.85%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,816,139 876,179 3,343,721 2,632,388 1,956,628 781,081 4,098,759 -41.96%
PBT 40,973 39,296 749,327 151,859 141,247 178,977 553,168 -82.44%
Tax -29,086 -7,299 -85,988 -66,244 -57,211 -50,266 -175,621 -69.94%
NP 11,887 31,997 663,339 85,615 84,036 128,711 377,547 -90.09%
-
NP to SH 12,241 32,578 663,368 85,641 84,036 128,711 377,483 -89.89%
-
Tax Rate 70.99% 18.57% 11.48% 43.62% 40.50% 28.09% 31.75% -
Total Cost 1,804,252 844,182 2,680,382 2,546,773 1,872,592 652,370 3,721,212 -38.36%
-
Net Worth 7,971,906 13,244,484 7,211,697 5,636,674 5,552,830 5,336,012 4,652,989 43.32%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 7,971,906 13,244,484 7,211,697 5,636,674 5,552,830 5,336,012 4,652,989 43.32%
NOSH 1,659,191 2,545,156 1,350,631 1,336,053 1,317,178 1,263,110 1,225,761 22.43%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.65% 3.65% 19.84% 3.25% 4.29% 16.48% 9.21% -
ROE 0.15% 0.25% 9.20% 1.52% 1.51% 2.41% 8.11% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 119.39 34.43 247.57 197.03 148.55 61.84 334.38 -49.76%
EPS -1.09 1.28 49.10 6.41 6.38 10.19 30.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2406 5.2038 5.3395 4.2189 4.2157 4.2245 3.796 24.05%
Adjusted Per Share Value based on latest NOSH - 1,337,500
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 101.35 48.90 186.61 146.91 109.20 43.59 228.74 -41.96%
EPS 0.68 1.82 37.02 4.78 4.69 7.18 21.07 -89.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4489 7.3915 4.0247 3.1457 3.0989 2.9779 2.5967 43.32%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.21 7.00 6.80 7.49 7.98 8.00 9.00 -
P/RPS 5.20 20.33 2.75 3.80 5.37 12.94 2.69 55.36%
P/EPS 771.71 546.88 13.84 116.85 125.08 78.51 29.22 792.18%
EY 0.13 0.18 7.22 0.86 0.80 1.27 3.42 -88.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.35 1.27 1.78 1.89 1.89 2.37 -37.26%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/07/15 05/05/15 13/02/15 03/11/14 24/07/14 24/04/14 27/01/14 -
Price 6.05 6.82 7.01 7.23 7.60 8.02 8.68 -
P/RPS 5.07 19.81 2.83 3.67 5.12 12.97 2.60 56.27%
P/EPS 751.83 532.81 14.27 112.79 119.12 78.70 28.19 798.03%
EY 0.13 0.19 7.01 0.89 0.84 1.27 3.55 -89.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.31 1.31 1.71 1.80 1.90 2.29 -36.90%

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