[AIRPORT] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 5.82%
YoY- -26.16%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,602,703 1,206,016 933,836 5,213,107 3,868,678 2,513,518 1,252,318 17.82%
PBT -688,751 -303,894 -35,547 659,151 613,005 366,226 164,626 -
Tax 257,578 192,439 15,160 -122,109 -105,476 -56,567 -15,045 -
NP -431,173 -111,455 -20,387 537,042 507,529 309,659 149,581 -
-
NP to SH -431,173 -111,455 -20,387 537,042 507,529 309,659 149,581 -
-
Tax Rate - - - 18.53% 17.21% 15.45% 9.14% -
Total Cost 2,033,876 1,317,471 954,223 4,676,065 3,361,149 2,203,859 1,102,737 50.22%
-
Net Worth 8,805,828 9,112,281 9,190,927 9,325,321 9,308,895 9,257,294 9,210,174 -2.94%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 8,805,828 9,112,281 9,190,927 9,325,321 9,308,895 9,257,294 9,210,174 -2.94%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -26.90% -9.24% -2.18% 10.30% 13.12% 12.32% 11.94% -
ROE -4.90% -1.22% -0.22% 5.76% 5.45% 3.35% 1.62% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 96.60 72.69 56.28 314.20 233.17 151.49 75.48 17.82%
EPS -28.59 -8.45 -2.09 28.90 28.00 16.94 8.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3073 5.492 5.5394 5.6204 5.6105 5.5794 5.551 -2.94%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 89.44 67.31 52.12 290.93 215.90 140.27 69.89 17.81%
EPS -24.06 -6.22 -1.14 29.97 28.32 17.28 8.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9143 5.0854 5.1293 5.2043 5.1951 5.1663 5.14 -2.94%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 4.74 5.45 4.32 7.60 8.65 8.53 7.24 -
P/RPS 4.91 7.50 7.68 2.42 3.71 5.63 9.59 -35.92%
P/EPS -18.24 -81.13 -351.58 23.48 28.28 45.70 80.31 -
EY -5.48 -1.23 -0.28 4.26 3.54 2.19 1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.99 0.78 1.35 1.54 1.53 1.30 -22.26%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 27/08/20 22/05/20 28/02/20 27/11/19 30/08/19 31/05/19 -
Price 5.50 5.25 4.94 6.59 8.22 8.23 7.29 -
P/RPS 5.69 7.22 8.78 2.10 3.53 5.43 9.66 -29.66%
P/EPS -21.16 -78.15 -402.04 20.36 26.87 44.10 80.86 -
EY -4.72 -1.28 -0.25 4.91 3.72 2.27 1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.96 0.89 1.17 1.47 1.48 1.31 -14.22%

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