[AIRPORT] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 161.78%
YoY- 426.16%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 4,851,702 4,846,837 4,829,248 4,774,515 4,652,338 4,485,566 4,349,271 7.53%
PBT 780,592 804,651 740,578 707,285 334,487 367,588 319,848 80.97%
Tax -53,289 -77,586 -102,314 -88,609 -97,387 -121,217 -142,217 -47.93%
NP 727,303 727,065 638,264 618,676 237,100 246,371 177,631 155.27%
-
NP to SH 727,303 727,065 638,264 619,075 236,488 241,952 172,936 159.86%
-
Tax Rate 6.83% 9.64% 13.82% 12.53% 29.12% 32.98% 44.46% -
Total Cost 4,124,399 4,119,772 4,190,984 4,155,839 4,415,238 4,239,195 4,171,640 -0.75%
-
Net Worth 9,140,653 9,162,554 9,025,505 9,100,667 9,011,402 8,803,339 8,750,080 2.94%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 9,140,653 9,162,554 9,025,505 9,100,667 9,011,402 8,803,339 8,750,080 2.94%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 14.99% 15.00% 13.22% 12.96% 5.10% 5.49% 4.08% -
ROE 7.96% 7.94% 7.07% 6.80% 2.62% 2.75% 1.98% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 292.41 292.12 291.06 287.76 280.40 270.35 262.13 7.53%
EPS 43.83 43.82 38.47 37.31 14.25 14.58 10.42 159.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5091 5.5223 5.4397 5.485 5.4312 5.3058 5.2737 2.94%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 270.76 270.49 269.51 266.46 259.64 250.33 242.72 7.53%
EPS 40.59 40.58 35.62 34.55 13.20 13.50 9.65 159.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1012 5.1134 5.0369 5.0789 5.0291 4.9129 4.8832 2.94%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 8.38 8.90 8.80 8.85 8.79 8.50 8.56 -
P/RPS 2.87 3.05 3.02 3.08 3.13 3.14 3.27 -8.30%
P/EPS 19.12 20.31 22.88 23.72 61.67 58.29 82.13 -62.05%
EY 5.23 4.92 4.37 4.22 1.62 1.72 1.22 163.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.61 1.62 1.61 1.62 1.60 1.62 -4.14%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 21/11/18 28/08/18 28/05/18 21/02/18 24/11/17 31/07/17 -
Price 8.17 7.80 9.30 8.46 8.89 8.24 8.75 -
P/RPS 2.79 2.67 3.20 2.94 3.17 3.05 3.34 -11.27%
P/EPS 18.64 17.80 24.18 22.67 62.37 56.51 83.95 -63.23%
EY 5.37 5.62 4.14 4.41 1.60 1.77 1.19 172.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.41 1.71 1.54 1.64 1.55 1.66 -7.34%

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