[AIRPORT] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 35895.52%
YoY- 1465.87%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,017,926 939,960 876,179 711,333 675,760 1,175,547 781,081 19.29%
PBT 58,781 1,676 39,296 597,469 10,611 -37,729 178,977 -52.36%
Tax 9,706 -21,787 -7,299 -19,744 -9,032 -6,945 -50,266 -
NP 68,487 -20,111 31,997 577,725 1,579 -44,674 128,711 -34.31%
-
NP to SH 68,502 -19,884 32,578 577,728 1,605 -44,674 128,711 -34.30%
-
Tax Rate -16.51% 1,299.94% 18.57% 3.30% 85.12% - 28.09% -
Total Cost 949,439 960,071 844,182 133,608 674,181 1,220,221 652,370 28.39%
-
Net Worth 8,637,193 7,971,906 13,244,484 7,214,528 5,642,779 5,555,521 5,336,012 37.81%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 8,637,193 7,971,906 13,244,484 7,214,528 5,642,779 5,555,521 5,336,012 37.81%
NOSH 1,659,191 1,659,191 2,545,156 1,351,161 1,337,500 1,317,817 1,263,110 19.92%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.73% -2.14% 3.65% 81.22% 0.23% -3.80% 16.48% -
ROE 0.79% -0.25% 0.25% 8.01% 0.03% -0.80% 2.41% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 64.93 61.79 34.43 52.65 50.52 89.20 61.84 3.30%
EPS 1.63 -3.20 1.28 42.73 0.12 -3.39 10.19 -70.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5095 5.2406 5.2038 5.3395 4.2189 4.2157 4.2245 19.34%
Adjusted Per Share Value based on latest NOSH - 1,351,161
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 56.81 52.46 48.90 39.70 37.71 65.60 43.59 19.29%
EPS 3.82 -1.11 1.82 32.24 0.09 -2.49 7.18 -34.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8202 4.4489 7.3915 4.0263 3.1491 3.1004 2.9779 37.81%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 5.25 6.21 7.00 6.80 7.49 7.98 8.00 -
P/RPS 8.09 10.05 20.33 12.92 14.82 8.95 12.94 -26.86%
P/EPS 120.15 -475.08 546.88 15.90 6,241.67 -235.40 78.51 32.76%
EY 0.83 -0.21 0.18 6.29 0.02 -0.42 1.27 -24.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.18 1.35 1.27 1.78 1.89 1.89 -36.75%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/10/15 30/07/15 05/05/15 13/02/15 03/11/14 24/07/14 24/04/14 -
Price 5.37 6.05 6.82 7.01 7.23 7.60 8.02 -
P/RPS 8.27 9.79 19.81 13.32 14.31 8.52 12.97 -25.89%
P/EPS 122.89 -462.84 532.81 16.39 6,025.00 -224.19 78.70 34.55%
EY 0.81 -0.22 0.19 6.10 0.02 -0.45 1.27 -25.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.15 1.31 1.31 1.71 1.80 1.90 -36.09%

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