[AIRPORT] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -105.03%
YoY- -100.42%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 4,349,271 4,246,646 4,172,768 4,128,876 4,071,141 4,013,497 3,870,207 8.09%
PBT 319,848 248,032 183,333 44,886 60,688 44,852 45,939 265.05%
Tax -142,217 -126,065 -110,157 -49,100 -7,366 -20,234 -5,827 743.04%
NP 177,631 121,967 73,176 -4,214 53,322 24,618 40,112 169.91%
-
NP to SH 172,936 117,658 70,388 -2,772 55,055 25,793 41,358 159.77%
-
Tax Rate 44.46% 50.83% 60.09% 109.39% 12.14% 45.11% 12.68% -
Total Cost 4,171,640 4,124,679 4,099,592 4,133,090 4,017,819 3,988,879 3,830,095 5.86%
-
Net Worth 8,750,080 8,295,959 8,694,828 8,619,667 8,605,232 68,316,359 8,476,650 2.14%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 8,750,080 8,295,959 8,694,828 8,619,667 8,605,232 68,316,359 8,476,650 2.14%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.08% 2.87% 1.75% -0.10% 1.31% 0.61% 1.04% -
ROE 1.98% 1.42% 0.81% -0.03% 0.64% 0.04% 0.49% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 262.13 255.95 251.49 248.85 245.37 30.67 243.29 5.10%
EPS 10.42 7.09 4.24 -0.17 3.32 0.20 2.60 152.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2737 5.00 5.2404 5.1951 5.1864 5.2202 5.3287 -0.68%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 242.72 237.00 232.87 230.42 227.20 223.98 215.99 8.09%
EPS 9.65 6.57 3.93 -0.15 3.07 1.44 2.31 159.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8832 4.6298 4.8524 4.8104 4.8024 38.1258 4.7306 2.14%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 8.56 6.95 6.06 6.54 6.12 6.80 5.61 -
P/RPS 3.27 2.72 2.41 2.63 2.49 22.17 2.31 26.10%
P/EPS 82.13 98.01 142.85 -3,914.54 184.44 3,450.20 215.78 -47.51%
EY 1.22 1.02 0.70 -0.03 0.54 0.03 0.46 91.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.39 1.16 1.26 1.18 1.30 1.05 33.55%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 31/07/17 28/04/17 28/02/17 27/10/16 28/07/16 27/04/16 17/02/16 -
Price 8.75 7.60 6.48 6.50 5.85 6.50 6.18 -
P/RPS 3.34 2.97 2.58 2.61 2.38 21.19 2.54 20.04%
P/EPS 83.95 107.17 152.75 -3,890.60 176.30 3,297.99 237.70 -50.06%
EY 1.19 0.93 0.65 -0.03 0.57 0.03 0.42 100.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.52 1.24 1.25 1.13 1.25 1.16 27.01%

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