[AIRPORT] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -81.21%
YoY- -85.43%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 4,740,972 4,387,152 4,034,146 3,632,278 3,913,256 4,010,578 2,931,042 8.34%
PBT 1,196,654 384,468 111,442 81,946 282,494 636,234 590,174 12.49%
Tax -135,224 -125,370 -61,250 -58,172 -114,422 -179,724 -183,326 -4.94%
NP 1,061,430 259,098 50,192 23,774 168,072 456,510 406,848 17.32%
-
NP to SH 1,061,430 257,874 52,782 24,482 168,072 455,624 406,848 17.32%
-
Tax Rate 11.30% 32.61% 54.96% 70.99% 40.50% 28.25% 31.06% -
Total Cost 3,679,542 4,128,054 3,983,954 3,608,504 3,745,184 3,554,068 2,524,194 6.47%
-
Net Worth 9,025,505 8,750,080 8,605,232 7,971,906 5,552,830 4,559,778 3,487,268 17.16%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 9,025,505 8,750,080 8,605,232 7,971,906 5,552,830 4,559,778 3,487,268 17.16%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,317,178 1,220,203 1,162,422 6.10%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 22.39% 5.91% 1.24% 0.65% 4.29% 11.38% 13.88% -
ROE 11.76% 2.95% 0.61% 0.31% 3.03% 9.99% 11.67% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 285.74 264.42 243.14 238.78 297.09 328.68 252.15 2.10%
EPS 60.54 12.18 -0.44 -2.18 12.76 37.40 35.00 9.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4397 5.2737 5.1864 5.2406 4.2157 3.7369 3.00 10.42%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 264.58 244.84 225.14 202.71 218.39 223.82 163.57 8.34%
EPS 59.24 14.39 2.95 1.37 9.38 25.43 22.71 17.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0369 4.8832 4.8024 4.4489 3.0989 2.5447 1.9462 17.16%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 8.80 8.56 6.12 6.21 7.98 6.31 5.56 -
P/RPS 3.08 3.24 2.52 2.60 2.69 1.92 2.21 5.68%
P/EPS 13.76 55.08 192.38 385.86 62.54 16.90 15.89 -2.36%
EY 7.27 1.82 0.52 0.26 1.60 5.92 6.29 2.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.62 1.18 1.18 1.89 1.69 1.85 -2.18%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 31/07/17 28/07/16 30/07/15 24/07/14 23/07/13 27/07/12 -
Price 9.31 8.75 5.85 6.05 7.60 6.71 5.57 -
P/RPS 3.26 3.31 2.41 2.53 2.56 2.04 2.21 6.69%
P/EPS 14.55 56.30 183.89 375.91 59.56 17.97 15.91 -1.47%
EY 6.87 1.78 0.54 0.27 1.68 5.56 6.28 1.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.66 1.13 1.15 1.80 1.80 1.86 -1.39%

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