[AIRPORT] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
24-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 248.86%
YoY- 2.1%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 711,333 675,760 1,175,547 781,081 1,120,767 972,703 978,102 -19.08%
PBT 597,469 10,611 -37,729 178,977 83,932 151,122 132,055 172.80%
Tax -19,744 -9,032 -6,945 -50,266 -47,519 -38,240 -30,063 -24.38%
NP 577,725 1,579 -44,674 128,711 36,413 112,882 101,992 216.76%
-
NP to SH 577,728 1,605 -44,674 128,711 36,895 112,779 101,752 217.25%
-
Tax Rate 3.30% 85.12% - 28.09% 56.62% 25.30% 22.77% -
Total Cost 133,608 674,181 1,220,221 652,370 1,084,354 859,821 876,110 -71.35%
-
Net Worth 7,214,528 5,642,779 5,555,521 5,336,012 3,693,350 4,688,062 4,559,197 35.68%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 7,214,528 5,642,779 5,555,521 5,336,012 3,693,350 4,688,062 4,559,197 35.68%
NOSH 1,351,161 1,337,500 1,317,817 1,263,110 1,231,116 1,224,516 1,220,047 7.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 81.22% 0.23% -3.80% 16.48% 3.25% 11.60% 10.43% -
ROE 8.01% 0.03% -0.80% 2.41% 1.00% 2.41% 2.23% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 52.65 50.52 89.20 61.84 91.04 79.44 80.17 -24.38%
EPS 42.73 0.12 -3.39 10.19 2.96 9.21 8.35 196.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3395 4.2189 4.2157 4.2245 3.00 3.8285 3.7369 26.77%
Adjusted Per Share Value based on latest NOSH - 1,263,110
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 39.70 37.71 65.60 43.59 62.55 54.28 54.59 -19.08%
EPS 32.24 0.09 -2.49 7.18 2.06 6.29 5.68 217.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0263 3.1491 3.1004 2.9779 2.0612 2.6163 2.5444 35.68%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 6.80 7.49 7.98 8.00 9.00 7.59 6.31 -
P/RPS 12.92 14.82 8.95 12.94 9.89 9.55 7.87 39.03%
P/EPS 15.90 6,241.67 -235.40 78.51 300.31 82.41 75.66 -64.55%
EY 6.29 0.02 -0.42 1.27 0.33 1.21 1.32 182.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.78 1.89 1.89 3.00 1.98 1.69 -17.30%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 03/11/14 24/07/14 24/04/14 27/01/14 31/10/13 23/07/13 -
Price 7.01 7.23 7.60 8.02 8.68 8.41 6.71 -
P/RPS 13.32 14.31 8.52 12.97 9.53 10.59 8.37 36.19%
P/EPS 16.39 6,025.00 -224.19 78.70 289.64 91.31 80.46 -65.27%
EY 6.10 0.02 -0.45 1.27 0.35 1.10 1.24 188.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.71 1.80 1.90 2.89 2.20 1.80 -19.04%

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