[AIRPORT] YoY Annualized Quarter 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- 339.73%
YoY- -5.72%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 4,800,041 4,540,709 4,123,645 3,778,753 3,509,850 3,970,656 2,959,716 8.38%
PBT 1,004,158 377,270 131,598 133,002 202,478 625,649 623,932 8.25%
Tax -71,882 -98,284 -83,537 -25,840 -88,325 -170,802 -202,021 -15.81%
NP 932,276 278,986 48,061 107,162 114,153 454,846 421,910 14.11%
-
NP to SH 932,276 278,170 49,420 107,654 114,188 454,117 421,910 14.11%
-
Tax Rate 7.16% 26.05% 63.48% 19.43% 43.62% 27.30% 32.38% -
Total Cost 3,867,765 4,261,722 4,075,584 3,671,590 3,395,697 3,515,809 2,537,805 7.27%
-
Net Worth 9,162,554 8,803,339 8,619,667 8,637,193 5,636,674 4,687,049 4,232,614 13.73%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 9,162,554 8,803,339 8,619,667 8,637,193 5,636,674 4,687,049 4,232,614 13.73%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,336,053 1,224,252 1,178,082 5.87%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 19.42% 6.14% 1.17% 2.84% 3.25% 11.46% 14.26% -
ROE 10.17% 3.16% 0.57% 1.25% 2.03% 9.69% 9.97% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 289.30 273.67 248.53 241.04 262.70 324.33 251.23 2.37%
EPS 52.73 13.36 -0.57 3.17 8.55 37.15 35.81 6.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5223 5.3058 5.1951 5.5095 4.2189 3.8285 3.5928 7.42%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 267.88 253.41 230.13 210.88 195.88 221.59 165.18 8.38%
EPS 52.03 15.52 2.76 6.01 6.37 25.34 23.55 14.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1134 4.9129 4.8104 4.8202 3.1457 2.6157 2.3621 13.73%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 8.90 8.50 6.54 5.25 7.49 7.59 5.56 -
P/RPS 3.08 3.11 2.63 2.18 2.85 2.34 2.21 5.68%
P/EPS 15.84 50.70 219.57 76.45 87.64 20.46 15.52 0.34%
EY 6.31 1.97 0.46 1.31 1.14 4.89 6.44 -0.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.60 1.26 0.95 1.78 1.98 1.55 0.63%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 24/11/17 27/10/16 27/10/15 03/11/14 31/10/13 23/10/12 -
Price 7.80 8.24 6.50 5.37 7.23 8.41 5.87 -
P/RPS 2.70 3.01 2.62 2.23 2.75 2.59 2.34 2.41%
P/EPS 13.88 49.15 218.23 78.20 84.59 22.67 16.39 -2.73%
EY 7.20 2.03 0.46 1.28 1.18 4.41 6.10 2.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.55 1.25 0.97 1.71 2.20 1.63 -2.38%

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