[AIRPORT] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -58.41%
YoY- -47.78%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 4,172,768 3,092,734 2,017,073 1,019,469 3,870,207 2,834,065 1,816,139 73.68%
PBT 183,331 98,699 55,721 38,209 45,939 99,752 40,973 170.30%
Tax -110,157 -62,653 -30,625 -21,706 -5,827 -19,380 -29,086 141.99%
NP 73,174 36,046 25,096 16,503 40,112 80,372 11,887 234.03%
-
NP to SH 70,386 37,065 26,391 17,013 40,904 80,741 12,241 219.25%
-
Tax Rate 60.09% 63.48% 54.96% 56.81% 12.68% 19.43% 70.99% -
Total Cost 4,099,594 3,056,688 1,991,977 1,002,966 3,830,095 2,753,693 1,804,252 72.40%
-
Net Worth 8,694,828 8,619,667 8,605,232 8,661,313 8,476,650 8,637,193 7,971,906 5.92%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 8,694,828 8,619,667 8,605,232 8,661,313 8,476,650 8,637,193 7,971,906 5.92%
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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.75% 1.17% 1.24% 1.62% 1.04% 2.84% 0.65% -
ROE 0.81% 0.43% 0.31% 0.20% 0.48% 0.93% 0.15% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 251.49 186.40 121.57 61.44 243.29 180.78 119.39 63.95%
EPS 0.94 -0.43 -0.22 0.13 -1.09 2.38 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2404 5.1951 5.1864 5.2202 5.3287 5.5095 5.2406 -0.00%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 232.87 172.60 112.57 56.89 215.99 158.16 101.35 73.68%
EPS 3.93 2.07 1.47 0.95 2.28 4.51 0.68 220.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8524 4.8104 4.8024 4.8337 4.7306 4.8202 4.4489 5.93%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 6.06 6.54 6.12 6.80 5.61 5.25 6.21 -
P/RPS 2.41 3.51 5.03 11.07 2.31 2.90 5.20 -39.97%
P/EPS 142.85 292.76 384.76 663.17 218.17 101.94 771.71 -67.35%
EY 0.70 0.34 0.26 0.15 0.46 0.98 0.13 205.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.26 1.18 1.30 1.05 0.95 1.18 -1.12%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 27/10/16 28/07/16 27/04/16 17/02/16 27/10/15 30/07/15 -
Price 6.48 6.50 5.85 6.50 6.18 5.37 6.05 -
P/RPS 2.58 3.49 4.81 10.58 2.54 2.97 5.07 -36.13%
P/EPS 152.75 290.97 367.79 633.91 240.34 104.27 751.83 -65.27%
EY 0.65 0.34 0.27 0.16 0.42 0.96 0.13 190.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.25 1.13 1.25 1.16 0.97 1.15 5.12%

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