[AIRPORT] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
17-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -158.16%
YoY- -106.9%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,075,661 997,604 1,019,469 1,036,142 1,017,926 939,960 876,179 14.61%
PBT 42,979 17,512 38,209 -53,814 58,781 1,676 39,296 6.13%
Tax -32,028 -8,919 -21,706 13,553 9,706 -21,787 -7,299 167.30%
NP 10,951 8,593 16,503 -40,261 68,487 -20,111 31,997 -50.97%
-
NP to SH 10,675 9,378 17,013 -39,838 68,502 -19,884 32,578 -52.37%
-
Tax Rate 74.52% 50.93% 56.81% - -16.51% 1,299.94% 18.57% -
Total Cost 1,064,710 989,011 1,002,966 1,076,403 949,439 960,071 844,182 16.68%
-
Net Worth 8,619,667 8,605,232 8,661,313 8,476,650 8,637,193 7,971,906 13,244,484 -24.84%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 8,619,667 8,605,232 8,661,313 8,476,650 8,637,193 7,971,906 13,244,484 -24.84%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 2,545,156 -24.75%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.02% 0.86% 1.62% -3.89% 6.73% -2.14% 3.65% -
ROE 0.12% 0.11% 0.20% -0.47% 0.79% -0.25% 0.25% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 64.83 60.13 61.44 65.14 64.93 61.79 34.43 52.30%
EPS -0.21 -1.21 0.13 -4.35 1.63 -3.20 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1951 5.1864 5.2202 5.3287 5.5095 5.2406 5.2038 -0.11%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 64.47 59.79 61.10 62.10 61.01 56.33 52.51 14.61%
EPS 0.64 0.56 1.02 -2.39 4.11 -1.19 1.95 -52.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1659 5.1573 5.1909 5.0802 5.1765 4.7777 7.9377 -24.84%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 6.54 6.12 6.80 5.61 5.25 6.21 7.00 -
P/RPS 10.09 10.18 11.07 8.61 8.09 10.05 20.33 -37.23%
P/EPS 1,016.50 1,082.77 663.17 -224.01 120.15 -475.08 546.88 51.00%
EY 0.10 0.09 0.15 -0.45 0.83 -0.21 0.18 -32.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.18 1.30 1.05 0.95 1.18 1.35 -4.48%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 27/10/16 28/07/16 27/04/16 17/02/16 27/10/15 30/07/15 05/05/15 -
Price 6.50 5.85 6.50 6.18 5.37 6.05 6.82 -
P/RPS 10.03 9.73 10.58 9.49 8.27 9.79 19.81 -36.39%
P/EPS 1,010.28 1,035.00 633.91 -246.77 122.89 -462.84 532.81 53.01%
EY 0.10 0.10 0.16 -0.41 0.81 -0.22 0.19 -34.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.13 1.25 1.16 0.97 1.15 1.31 -3.06%

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