[AIRPORT] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -67.35%
YoY- -63.11%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 4,387,152 4,034,146 3,632,278 3,913,256 4,010,578 2,931,042 2,560,938 9.37%
PBT 384,468 111,442 81,946 282,494 636,234 590,174 568,490 -6.30%
Tax -125,370 -61,250 -58,172 -114,422 -179,724 -183,326 -194,034 -7.01%
NP 259,098 50,192 23,774 168,072 456,510 406,848 374,456 -5.94%
-
NP to SH 257,874 52,782 24,482 168,072 455,624 406,848 374,398 -6.01%
-
Tax Rate 32.61% 54.96% 70.99% 40.50% 28.25% 31.06% 34.13% -
Total Cost 4,128,054 3,983,954 3,608,504 3,745,184 3,554,068 2,524,194 2,186,482 11.16%
-
Net Worth 8,750,080 8,605,232 7,971,906 5,552,830 4,559,778 3,487,268 3,299,728 17.63%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 8,750,080 8,605,232 7,971,906 5,552,830 4,559,778 3,487,268 3,299,728 17.63%
NOSH 1,659,191 1,659,191 1,659,191 1,317,178 1,220,203 1,162,422 1,099,909 7.08%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.91% 1.24% 0.65% 4.29% 11.38% 13.88% 14.62% -
ROE 2.95% 0.61% 0.31% 3.03% 9.99% 11.67% 11.35% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 264.42 243.14 238.78 297.09 328.68 252.15 232.83 2.14%
EPS 12.18 -0.44 -2.18 12.76 37.40 35.00 34.04 -15.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2737 5.1864 5.2406 4.2157 3.7369 3.00 3.00 9.84%
Adjusted Per Share Value based on latest NOSH - 1,317,817
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 244.84 225.14 202.71 218.39 223.82 163.57 142.92 9.37%
EPS 14.39 2.95 1.37 9.38 25.43 22.71 20.89 -6.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8832 4.8024 4.4489 3.0989 2.5447 1.9462 1.8415 17.63%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 8.56 6.12 6.21 7.98 6.31 5.56 6.47 -
P/RPS 3.24 2.52 2.60 2.69 1.92 2.21 2.78 2.58%
P/EPS 55.08 192.38 385.86 62.54 16.90 15.89 19.01 19.38%
EY 1.82 0.52 0.26 1.60 5.92 6.29 5.26 -16.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.18 1.18 1.89 1.69 1.85 2.16 -4.67%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 31/07/17 28/07/16 30/07/15 24/07/14 23/07/13 27/07/12 28/07/11 -
Price 8.75 5.85 6.05 7.60 6.71 5.57 6.49 -
P/RPS 3.31 2.41 2.53 2.56 2.04 2.21 2.79 2.88%
P/EPS 56.30 183.89 375.91 59.56 17.97 15.91 19.07 19.75%
EY 1.78 0.54 0.27 1.68 5.56 6.28 5.24 -16.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.13 1.15 1.80 1.80 1.86 2.16 -4.28%

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