[AIRPORT] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
03-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -47.57%
YoY- -70.73%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 3,203,232 3,438,819 3,343,721 3,753,155 4,050,098 3,852,653 4,098,759 -15.19%
PBT 649,052 609,647 749,328 235,791 376,302 546,086 553,171 11.27%
Tax -57,862 -43,020 -85,987 -113,762 -142,970 -166,088 -175,621 -52.39%
NP 591,190 566,627 663,341 122,029 233,332 379,998 377,550 34.95%
-
NP to SH 592,027 567,237 663,370 122,537 233,711 380,137 377,486 35.09%
-
Tax Rate 8.91% 7.06% 11.48% 48.25% 37.99% 30.41% 31.75% -
Total Cost 2,612,042 2,872,192 2,680,380 3,631,126 3,816,766 3,472,655 3,721,209 -21.06%
-
Net Worth 7,971,906 13,244,484 7,214,528 5,642,779 5,555,521 5,336,012 3,693,350 67.25%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 7,971,906 13,244,484 7,214,528 5,642,779 5,555,521 5,336,012 3,693,350 67.25%
NOSH 1,659,191 2,545,156 1,351,161 1,337,500 1,317,817 1,263,110 1,231,116 22.07%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 18.46% 16.48% 19.84% 3.25% 5.76% 9.86% 9.21% -
ROE 7.43% 4.28% 9.19% 2.17% 4.21% 7.12% 10.22% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 210.58 135.11 247.47 280.61 307.33 305.01 332.93 -26.37%
EPS 38.92 22.29 49.10 9.16 17.73 30.10 30.66 17.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2406 5.2038 5.3395 4.2189 4.2157 4.2245 3.00 45.19%
Adjusted Per Share Value based on latest NOSH - 1,337,500
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 178.77 191.91 186.61 209.46 226.03 215.01 228.74 -15.19%
EPS 33.04 31.66 37.02 6.84 13.04 21.21 21.07 35.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4489 7.3915 4.0263 3.1491 3.1004 2.9779 2.0612 67.25%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.21 7.00 6.80 7.49 7.98 8.00 9.00 -
P/RPS 2.95 5.18 2.75 2.67 2.60 2.62 2.70 6.09%
P/EPS 15.96 31.41 13.85 81.75 45.00 26.58 29.35 -33.45%
EY 6.27 3.18 7.22 1.22 2.22 3.76 3.41 50.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.35 1.27 1.78 1.89 1.89 3.00 -46.40%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/07/15 05/05/15 13/02/15 03/11/14 24/07/14 24/04/14 27/01/14 -
Price 6.05 6.82 7.01 7.23 7.60 8.02 8.68 -
P/RPS 2.87 5.05 2.83 2.58 2.47 2.63 2.61 6.55%
P/EPS 15.55 30.60 14.28 78.92 42.85 26.65 28.31 -33.00%
EY 6.43 3.27 7.00 1.27 2.33 3.75 3.53 49.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.31 1.31 1.71 1.80 1.90 2.89 -45.99%

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