[AIRPORT] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
24-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -65.9%
YoY- 2.1%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 3,343,721 2,632,388 1,956,628 781,081 4,098,759 2,977,992 2,005,289 40.48%
PBT 749,327 151,859 141,247 178,977 553,168 469,237 318,117 76.75%
Tax -85,988 -66,244 -57,211 -50,266 -175,621 -128,102 -89,862 -2.88%
NP 663,339 85,615 84,036 128,711 377,547 341,135 228,255 103.25%
-
NP to SH 663,368 85,641 84,036 128,711 377,483 340,588 227,812 103.51%
-
Tax Rate 11.48% 43.62% 40.50% 28.09% 31.75% 27.30% 28.25% -
Total Cost 2,680,382 2,546,773 1,872,592 652,370 3,721,212 2,636,857 1,777,034 31.42%
-
Net Worth 7,211,697 5,636,674 5,552,830 5,336,012 4,652,989 4,687,050 4,559,778 35.63%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 7,211,697 5,636,674 5,552,830 5,336,012 4,652,989 4,687,050 4,559,778 35.63%
NOSH 1,350,631 1,336,053 1,317,178 1,263,110 1,225,761 1,224,252 1,220,203 6.98%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 19.84% 3.25% 4.29% 16.48% 9.21% 11.46% 11.38% -
ROE 9.20% 1.52% 1.51% 2.41% 8.11% 7.27% 5.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 247.57 197.03 148.55 61.84 334.38 243.25 164.34 31.31%
EPS 49.10 6.41 6.38 10.19 30.79 27.86 18.70 89.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3395 4.2189 4.2157 4.2245 3.796 3.8285 3.7369 26.77%
Adjusted Per Share Value based on latest NOSH - 1,263,110
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 186.61 146.91 109.20 43.59 228.74 166.20 111.91 40.48%
EPS 37.02 4.78 4.69 7.18 21.07 19.01 12.71 103.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0247 3.1457 3.0989 2.9779 2.5967 2.6157 2.5447 35.63%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 6.80 7.49 7.98 8.00 9.00 7.59 6.31 -
P/RPS 2.75 3.80 5.37 12.94 2.69 3.12 3.84 -19.90%
P/EPS 13.84 116.85 125.08 78.51 29.22 27.28 33.80 -44.76%
EY 7.22 0.86 0.80 1.27 3.42 3.67 2.96 80.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.78 1.89 1.89 2.37 1.98 1.69 -17.30%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 03/11/14 24/07/14 24/04/14 27/01/14 31/10/13 23/07/13 -
Price 7.01 7.23 7.60 8.02 8.68 8.41 6.71 -
P/RPS 2.83 3.67 5.12 12.97 2.60 3.46 4.08 -21.58%
P/EPS 14.27 112.79 119.12 78.70 28.19 30.23 35.94 -45.88%
EY 7.01 0.89 0.84 1.27 3.55 3.31 2.78 84.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.71 1.80 1.90 2.29 2.20 1.80 -19.04%

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