[AIRPORT] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
21-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 13.35%
YoY- 235.98%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,866,345 5,213,107 4,851,702 4,652,338 4,172,768 3,870,207 3,343,721 -9.25%
PBT -1,763,861 659,151 780,592 334,485 183,331 45,939 749,327 -
Tax 647,665 -122,109 -53,289 -97,387 -110,157 -5,827 -85,988 -
NP -1,116,196 537,042 727,303 237,098 73,174 40,112 663,339 -
-
NP to SH -1,116,196 537,042 727,303 236,486 70,386 40,904 663,368 -
-
Tax Rate - 18.53% 6.83% 29.12% 60.09% 12.68% 11.48% -
Total Cost 2,982,541 4,676,065 4,124,399 4,415,240 4,099,594 3,830,095 2,680,382 1.79%
-
Net Worth 8,099,344 9,325,321 9,140,653 9,011,402 8,694,828 8,476,650 7,211,697 1.95%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 8,099,344 9,325,321 9,140,653 9,011,402 8,694,828 8,476,650 7,211,697 1.95%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,350,631 3.48%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -59.81% 10.30% 14.99% 5.10% 1.75% 1.04% 19.84% -
ROE -13.78% 5.76% 7.96% 2.62% 0.81% 0.48% 9.20% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 112.49 314.20 292.41 280.40 251.49 243.29 247.57 -12.30%
EPS -70.75 28.90 40.37 10.82 0.94 -1.09 49.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8815 5.6204 5.5091 5.4312 5.2404 5.3287 5.3395 -1.48%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 104.16 290.93 270.76 259.64 232.87 215.99 186.61 -9.25%
EPS -62.29 29.97 40.59 13.20 3.93 2.28 37.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5201 5.2043 5.1012 5.0291 4.8524 4.7306 4.0247 1.95%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 5.92 7.60 8.38 8.79 6.06 5.61 6.80 -
P/RPS 5.26 2.42 2.87 3.13 2.41 2.31 2.75 11.40%
P/EPS -8.80 23.48 19.12 61.67 142.85 218.17 13.84 -
EY -11.36 4.26 5.23 1.62 0.70 0.46 7.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.35 1.52 1.62 1.16 1.05 1.27 -0.80%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 28/02/20 28/02/19 21/02/18 28/02/17 17/02/16 13/02/15 -
Price 5.99 6.59 8.17 8.89 6.48 6.18 7.01 -
P/RPS 5.33 2.10 2.79 3.17 2.58 2.54 2.83 11.11%
P/EPS -8.90 20.36 18.64 62.37 152.75 240.34 14.27 -
EY -11.23 4.91 5.37 1.60 0.65 0.42 7.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.17 1.48 1.64 1.24 1.16 1.31 -1.04%

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