[AIRPORT] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 11.3%
YoY- 437.73%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 4,071,141 4,013,497 3,870,207 3,545,398 3,203,232 3,438,819 3,343,721 14.03%
PBT 60,688 44,852 45,939 697,222 649,052 609,647 749,328 -81.30%
Tax -7,366 -20,234 -5,827 -39,124 -57,862 -43,020 -85,987 -80.59%
NP 53,322 24,618 40,112 658,098 591,190 566,627 663,341 -81.40%
-
NP to SH 55,055 25,793 41,358 658,924 592,027 567,237 663,370 -81.00%
-
Tax Rate 12.14% 45.11% 12.68% 5.61% 8.91% 7.06% 11.48% -
Total Cost 4,017,819 3,988,879 3,830,095 2,887,300 2,612,042 2,872,192 2,680,380 31.00%
-
Net Worth 8,605,232 68,316,359 8,476,650 7,838,455 7,971,906 13,244,484 7,214,528 12.48%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 8,605,232 68,316,359 8,476,650 7,838,455 7,971,906 13,244,484 7,214,528 12.48%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 2,545,156 1,351,161 14.68%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.31% 0.61% 1.04% 18.56% 18.46% 16.48% 19.84% -
ROE 0.64% 0.04% 0.49% 8.41% 7.43% 4.28% 9.19% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 245.37 30.67 243.29 226.15 210.58 135.11 247.47 -0.56%
EPS 3.32 0.20 2.60 42.03 38.92 22.29 49.10 -83.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1864 5.2202 5.3287 5.00 5.2406 5.2038 5.3395 -1.92%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 243.99 240.54 231.95 212.48 191.98 206.10 200.40 14.03%
EPS 3.30 1.55 2.48 39.49 35.48 34.00 39.76 -81.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1573 40.9434 5.0802 4.6978 4.7777 7.9377 4.3238 12.48%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 6.12 6.80 5.61 5.25 6.21 7.00 6.80 -
P/RPS 2.49 22.17 2.31 2.32 2.95 5.18 2.75 -6.41%
P/EPS 184.44 3,450.20 215.78 12.49 15.96 31.41 13.85 462.71%
EY 0.54 0.03 0.46 8.01 6.27 3.18 7.22 -82.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.30 1.05 1.05 1.18 1.35 1.27 -4.78%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 28/07/16 27/04/16 17/02/16 27/10/15 30/07/15 05/05/15 13/02/15 -
Price 5.85 6.50 6.18 5.37 6.05 6.82 7.01 -
P/RPS 2.38 21.19 2.54 2.37 2.87 5.05 2.83 -10.91%
P/EPS 176.30 3,297.99 237.70 12.78 15.55 30.60 14.28 434.99%
EY 0.57 0.03 0.42 7.83 6.43 3.27 7.00 -81.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.25 1.16 1.07 1.15 1.31 1.31 -9.39%

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