[AIRPORT] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 212.15%
YoY- 183.64%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,211,956 1,099,957 1,093,347 1,080,034 1,075,661 997,604 1,019,469 12.20%
PBT 90,719 92,317 102,908 84,633 42,979 17,512 38,209 77.87%
Tax -11,028 -25,789 -37,614 -47,504 -32,028 -8,919 -21,706 -36.30%
NP 79,691 66,528 65,294 37,129 10,951 8,593 16,503 185.41%
-
NP to SH 79,691 66,927 64,283 33,322 10,675 9,378 17,013 179.69%
-
Tax Rate 12.16% 27.94% 36.55% 56.13% 74.52% 50.93% 56.81% -
Total Cost 1,132,265 1,033,429 1,028,053 1,042,905 1,064,710 989,011 1,002,966 8.41%
-
Net Worth 8,803,339 8,750,080 8,295,959 8,694,828 8,619,667 8,605,232 8,661,313 1.08%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 8,803,339 8,750,080 8,295,959 8,694,828 8,619,667 8,605,232 8,661,313 1.08%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.58% 6.05% 5.97% 3.44% 1.02% 0.86% 1.62% -
ROE 0.91% 0.76% 0.77% 0.38% 0.12% 0.11% 0.20% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 73.04 66.29 65.90 65.09 64.83 60.13 61.44 12.20%
EPS 3.93 2.29 3.08 0.49 -0.21 -1.21 0.13 868.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3058 5.2737 5.00 5.2404 5.1951 5.1864 5.2202 1.08%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 67.64 61.39 61.02 60.27 60.03 55.67 56.89 12.21%
EPS 4.45 3.74 3.59 1.86 0.60 0.52 0.95 179.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9129 4.8832 4.6298 4.8524 4.8104 4.8024 4.8337 1.08%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 8.50 8.56 6.95 6.06 6.54 6.12 6.80 -
P/RPS 11.64 12.91 10.55 9.31 10.09 10.18 11.07 3.40%
P/EPS 176.97 212.21 179.38 301.74 1,016.50 1,082.77 663.17 -58.51%
EY 0.57 0.47 0.56 0.33 0.10 0.09 0.15 143.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.62 1.39 1.16 1.26 1.18 1.30 14.83%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 31/07/17 28/04/17 28/02/17 27/10/16 28/07/16 27/04/16 -
Price 8.24 8.75 7.60 6.48 6.50 5.85 6.50 -
P/RPS 11.28 13.20 11.53 9.95 10.03 9.73 10.58 4.35%
P/EPS 171.56 216.92 196.16 322.66 1,010.28 1,035.00 633.91 -58.12%
EY 0.58 0.46 0.51 0.31 0.10 0.10 0.16 135.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.66 1.52 1.24 1.25 1.13 1.25 15.40%

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