[AIRPORT] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 13.83%
YoY- -84.42%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,099,957 1,093,347 1,080,034 1,075,661 997,604 1,019,469 1,036,142 4.06%
PBT 92,317 102,908 84,633 42,979 17,512 38,209 -53,814 -
Tax -25,789 -37,614 -47,504 -32,028 -8,919 -21,706 13,553 -
NP 66,528 65,294 37,129 10,951 8,593 16,503 -40,261 -
-
NP to SH 66,927 64,283 33,322 10,675 9,378 17,013 -39,838 -
-
Tax Rate 27.94% 36.55% 56.13% 74.52% 50.93% 56.81% - -
Total Cost 1,033,429 1,028,053 1,042,905 1,064,710 989,011 1,002,966 1,076,403 -2.68%
-
Net Worth 8,750,080 8,295,959 8,694,828 8,619,667 8,605,232 8,661,313 8,476,650 2.14%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 8,750,080 8,295,959 8,694,828 8,619,667 8,605,232 8,661,313 8,476,650 2.14%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.05% 5.97% 3.44% 1.02% 0.86% 1.62% -3.89% -
ROE 0.76% 0.77% 0.38% 0.12% 0.11% 0.20% -0.47% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 66.29 65.90 65.09 64.83 60.13 61.44 65.14 1.17%
EPS 2.29 3.08 0.49 -0.21 -1.21 0.13 -4.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2737 5.00 5.2404 5.1951 5.1864 5.2202 5.3287 -0.68%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 65.92 65.53 64.73 64.47 59.79 61.10 62.10 4.06%
EPS 4.01 3.85 2.00 0.64 0.56 1.02 -2.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2441 4.9719 5.211 5.1659 5.1573 5.1909 5.0802 2.14%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 8.56 6.95 6.06 6.54 6.12 6.80 5.61 -
P/RPS 12.91 10.55 9.31 10.09 10.18 11.07 8.61 31.03%
P/EPS 212.21 179.38 301.74 1,016.50 1,082.77 663.17 -224.01 -
EY 0.47 0.56 0.33 0.10 0.09 0.15 -0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.39 1.16 1.26 1.18 1.30 1.05 33.55%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 31/07/17 28/04/17 28/02/17 27/10/16 28/07/16 27/04/16 17/02/16 -
Price 8.75 7.60 6.48 6.50 5.85 6.50 6.18 -
P/RPS 13.20 11.53 9.95 10.03 9.73 10.58 9.49 24.63%
P/EPS 216.92 196.16 322.66 1,010.28 1,035.00 633.91 -246.77 -
EY 0.46 0.51 0.31 0.10 0.10 0.16 -0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.52 1.24 1.25 1.13 1.25 1.16 27.01%

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