[AIRPORT] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 4.02%
YoY- 207.55%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 3,868,678 2,513,518 1,252,318 4,851,702 3,600,031 2,370,486 1,215,796 116.18%
PBT 613,005 366,226 164,626 780,592 753,119 598,327 472,717 18.89%
Tax -105,476 -56,567 -15,045 -53,289 -53,912 -67,612 -28,118 141.22%
NP 507,529 309,659 149,581 727,303 699,207 530,715 444,599 9.21%
-
NP to SH 507,529 309,659 149,581 727,303 699,207 530,715 444,599 9.21%
-
Tax Rate 17.21% 15.45% 9.14% 6.83% 7.16% 11.30% 5.95% -
Total Cost 3,361,149 2,203,859 1,102,737 4,124,399 2,900,824 1,839,771 771,197 166.57%
-
Net Worth 9,308,895 9,257,294 9,210,174 9,140,653 9,162,554 9,025,505 9,100,667 1.51%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 9,308,895 9,257,294 9,210,174 9,140,653 9,162,554 9,025,505 9,100,667 1.51%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 13.12% 12.32% 11.94% 14.99% 19.42% 22.39% 36.57% -
ROE 5.45% 3.35% 1.62% 7.96% 7.63% 5.88% 4.89% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 233.17 151.49 75.48 292.41 216.97 142.87 73.28 116.18%
EPS 28.00 16.94 8.16 40.37 39.55 30.27 25.94 5.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6105 5.5794 5.551 5.5091 5.5223 5.4397 5.485 1.51%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 231.86 150.64 75.05 290.77 215.76 142.07 72.87 116.17%
EPS 30.42 18.56 8.96 43.59 41.90 31.81 26.65 9.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.579 5.5481 5.5199 5.4782 5.4913 5.4092 5.4542 1.51%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 8.65 8.53 7.24 8.38 8.90 8.80 8.85 -
P/RPS 3.71 5.63 9.59 2.87 4.10 6.16 12.08 -54.44%
P/EPS 28.28 45.70 80.31 19.12 21.12 27.51 33.03 -9.82%
EY 3.54 2.19 1.25 5.23 4.73 3.63 3.03 10.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.53 1.30 1.52 1.61 1.62 1.61 -2.91%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 30/08/19 31/05/19 28/02/19 21/11/18 28/08/18 28/05/18 -
Price 8.22 8.23 7.29 8.17 7.80 9.31 8.46 -
P/RPS 3.53 5.43 9.66 2.79 3.59 6.52 11.55 -54.59%
P/EPS 26.87 44.10 80.86 18.64 18.51 29.11 31.57 -10.18%
EY 3.72 2.27 1.24 5.37 5.40 3.44 3.17 11.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.48 1.31 1.48 1.41 1.71 1.54 -3.05%

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