[AIRPORT] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 559.59%
YoY- -5.72%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 2,017,073 1,019,469 3,870,207 2,834,065 1,816,139 876,179 3,343,721 -28.62%
PBT 55,721 38,209 45,939 99,752 40,973 39,296 749,327 -82.34%
Tax -30,625 -21,706 -5,827 -19,380 -29,086 -7,299 -85,988 -49.78%
NP 25,096 16,503 40,112 80,372 11,887 31,997 663,339 -88.75%
-
NP to SH 26,391 17,013 40,904 80,741 12,241 32,578 663,368 -88.36%
-
Tax Rate 54.96% 56.81% 12.68% 19.43% 70.99% 18.57% 11.48% -
Total Cost 1,991,977 1,002,966 3,830,095 2,753,693 1,804,252 844,182 2,680,382 -17.96%
-
Net Worth 8,605,232 8,661,313 8,476,650 8,637,193 7,971,906 13,244,484 7,211,697 12.51%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 8,605,232 8,661,313 8,476,650 8,637,193 7,971,906 13,244,484 7,211,697 12.51%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 2,545,156 1,350,631 14.71%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.24% 1.62% 1.04% 2.84% 0.65% 3.65% 19.84% -
ROE 0.31% 0.20% 0.48% 0.93% 0.15% 0.25% 9.20% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 121.57 61.44 243.29 180.78 119.39 34.43 247.57 -37.78%
EPS -0.22 0.13 -1.09 2.38 -1.09 1.28 49.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1864 5.2202 5.3287 5.5095 5.2406 5.2038 5.3395 -1.92%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 112.57 56.89 215.99 158.16 101.35 48.90 186.61 -28.62%
EPS 1.47 0.95 2.28 4.51 0.68 1.82 37.02 -88.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8024 4.8337 4.7306 4.8202 4.4489 7.3915 4.0247 12.51%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 6.12 6.80 5.61 5.25 6.21 7.00 6.80 -
P/RPS 5.03 11.07 2.31 2.90 5.20 20.33 2.75 49.61%
P/EPS 384.76 663.17 218.17 101.94 771.71 546.88 13.84 819.56%
EY 0.26 0.15 0.46 0.98 0.13 0.18 7.22 -89.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.30 1.05 0.95 1.18 1.35 1.27 -4.78%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 28/07/16 27/04/16 17/02/16 27/10/15 30/07/15 05/05/15 13/02/15 -
Price 5.85 6.50 6.18 5.37 6.05 6.82 7.01 -
P/RPS 4.81 10.58 2.54 2.97 5.07 19.81 2.83 42.46%
P/EPS 367.79 633.91 240.34 104.27 751.83 532.81 14.27 774.26%
EY 0.27 0.16 0.42 0.96 0.13 0.19 7.01 -88.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.25 1.16 0.97 1.15 1.31 1.31 -9.39%

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