[AIRPORT] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
03-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 103.59%
YoY- -98.58%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 939,960 876,179 711,333 675,760 1,175,547 781,081 1,120,767 -11.09%
PBT 1,676 39,296 597,469 10,611 -37,729 178,977 83,932 -92.69%
Tax -21,787 -7,299 -19,744 -9,032 -6,945 -50,266 -47,519 -40.62%
NP -20,111 31,997 577,725 1,579 -44,674 128,711 36,413 -
-
NP to SH -19,884 32,578 577,728 1,605 -44,674 128,711 36,895 -
-
Tax Rate 1,299.94% 18.57% 3.30% 85.12% - 28.09% 56.62% -
Total Cost 960,071 844,182 133,608 674,181 1,220,221 652,370 1,084,354 -7.81%
-
Net Worth 7,971,906 13,244,484 7,214,528 5,642,779 5,555,521 5,336,012 3,693,350 67.25%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 7,971,906 13,244,484 7,214,528 5,642,779 5,555,521 5,336,012 3,693,350 67.25%
NOSH 1,659,191 2,545,156 1,351,161 1,337,500 1,317,817 1,263,110 1,231,116 22.07%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -2.14% 3.65% 81.22% 0.23% -3.80% 16.48% 3.25% -
ROE -0.25% 0.25% 8.01% 0.03% -0.80% 2.41% 1.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 61.79 34.43 52.65 50.52 89.20 61.84 91.04 -22.82%
EPS -3.20 1.28 42.73 0.12 -3.39 10.19 2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2406 5.2038 5.3395 4.2189 4.2157 4.2245 3.00 45.19%
Adjusted Per Share Value based on latest NOSH - 1,337,500
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 52.46 48.90 39.70 37.71 65.60 43.59 62.55 -11.09%
EPS -1.11 1.82 32.24 0.09 -2.49 7.18 2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4489 7.3915 4.0263 3.1491 3.1004 2.9779 2.0612 67.25%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.21 7.00 6.80 7.49 7.98 8.00 9.00 -
P/RPS 10.05 20.33 12.92 14.82 8.95 12.94 9.89 1.07%
P/EPS -475.08 546.88 15.90 6,241.67 -235.40 78.51 300.31 -
EY -0.21 0.18 6.29 0.02 -0.42 1.27 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.35 1.27 1.78 1.89 1.89 3.00 -46.40%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/07/15 05/05/15 13/02/15 03/11/14 24/07/14 24/04/14 27/01/14 -
Price 6.05 6.82 7.01 7.23 7.60 8.02 8.68 -
P/RPS 9.79 19.81 13.32 14.31 8.52 12.97 9.53 1.81%
P/EPS -462.84 532.81 16.39 6,025.00 -224.19 78.70 289.64 -
EY -0.22 0.19 6.10 0.02 -0.45 1.27 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.31 1.31 1.71 1.80 1.90 2.89 -45.99%

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