[AIRPORT] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
17-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -49.34%
YoY- -93.83%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 3,092,734 2,017,073 1,019,469 3,870,207 2,834,065 1,816,139 876,179 131.29%
PBT 98,699 55,721 38,209 45,939 99,752 40,973 39,296 84.46%
Tax -62,653 -30,625 -21,706 -5,827 -19,380 -29,086 -7,299 317.59%
NP 36,046 25,096 16,503 40,112 80,372 11,887 31,997 8.24%
-
NP to SH 37,065 26,391 17,013 40,904 80,741 12,241 32,578 8.95%
-
Tax Rate 63.48% 54.96% 56.81% 12.68% 19.43% 70.99% 18.57% -
Total Cost 3,056,688 1,991,977 1,002,966 3,830,095 2,753,693 1,804,252 844,182 135.24%
-
Net Worth 8,619,667 8,605,232 8,661,313 8,476,650 8,637,193 7,971,906 13,244,484 -24.84%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 8,619,667 8,605,232 8,661,313 8,476,650 8,637,193 7,971,906 13,244,484 -24.84%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 2,545,156 -24.75%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.17% 1.24% 1.62% 1.04% 2.84% 0.65% 3.65% -
ROE 0.43% 0.31% 0.20% 0.48% 0.93% 0.15% 0.25% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 186.40 121.57 61.44 243.29 180.78 119.39 34.43 207.37%
EPS -0.43 -0.22 0.13 -1.09 2.38 -1.09 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1951 5.1864 5.2202 5.3287 5.5095 5.2406 5.2038 -0.11%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 172.60 112.57 56.89 215.99 158.16 101.35 48.90 131.29%
EPS 2.07 1.47 0.95 2.28 4.51 0.68 1.82 8.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8104 4.8024 4.8337 4.7306 4.8202 4.4489 7.3915 -24.84%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 6.54 6.12 6.80 5.61 5.25 6.21 7.00 -
P/RPS 3.51 5.03 11.07 2.31 2.90 5.20 20.33 -68.89%
P/EPS 292.76 384.76 663.17 218.17 101.94 771.71 546.88 -33.99%
EY 0.34 0.26 0.15 0.46 0.98 0.13 0.18 52.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.18 1.30 1.05 0.95 1.18 1.35 -4.48%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 27/10/16 28/07/16 27/04/16 17/02/16 27/10/15 30/07/15 05/05/15 -
Price 6.50 5.85 6.50 6.18 5.37 6.05 6.82 -
P/RPS 3.49 4.81 10.58 2.54 2.97 5.07 19.81 -68.47%
P/EPS 290.97 367.79 633.91 240.34 104.27 751.83 532.81 -33.11%
EY 0.34 0.27 0.16 0.42 0.96 0.13 0.19 47.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.13 1.25 1.16 0.97 1.15 1.31 -3.06%

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