[AIRPORT] YoY Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -8.67%
YoY- 277.85%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 933,836 1,252,318 1,215,796 1,093,347 1,019,469 876,179 781,081 3.01%
PBT -35,547 164,626 472,717 102,908 38,209 39,296 178,977 -
Tax 15,160 -15,045 -28,118 -37,614 -21,706 -7,299 -50,266 -
NP -20,387 149,581 444,599 65,294 16,503 31,997 128,711 -
-
NP to SH -20,387 149,581 444,599 64,283 17,013 32,578 128,711 -
-
Tax Rate - 9.14% 5.95% 36.55% 56.81% 18.57% 28.09% -
Total Cost 954,223 1,102,737 771,197 1,028,053 1,002,966 844,182 652,370 6.53%
-
Net Worth 9,190,927 9,210,174 9,100,667 8,295,959 8,661,313 13,244,484 5,336,012 9.47%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 9,190,927 9,210,174 9,100,667 8,295,959 8,661,313 13,244,484 5,336,012 9.47%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 2,545,156 1,263,110 4.64%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -2.18% 11.94% 36.57% 5.97% 1.62% 3.65% 16.48% -
ROE -0.22% 1.62% 4.89% 0.77% 0.20% 0.25% 2.41% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 56.28 75.48 73.28 65.90 61.44 34.43 61.84 -1.55%
EPS -2.09 8.16 25.94 3.08 0.13 1.28 10.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5394 5.551 5.485 5.00 5.2202 5.2038 4.2245 4.61%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 52.12 69.89 67.85 61.02 56.89 48.90 43.59 3.02%
EPS -1.14 8.35 24.81 3.59 0.95 1.82 7.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1293 5.14 5.0789 4.6298 4.8337 7.3915 2.9779 9.47%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 4.32 7.24 8.85 6.95 6.80 7.00 8.00 -
P/RPS 7.68 9.59 12.08 10.55 11.07 20.33 12.94 -8.32%
P/EPS -351.58 80.31 33.03 179.38 663.17 546.88 78.51 -
EY -0.28 1.25 3.03 0.56 0.15 0.18 1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.30 1.61 1.39 1.30 1.35 1.89 -13.70%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/05/20 31/05/19 28/05/18 28/04/17 27/04/16 05/05/15 24/04/14 -
Price 4.94 7.29 8.46 7.60 6.50 6.82 8.02 -
P/RPS 8.78 9.66 11.55 11.53 10.58 19.81 12.97 -6.29%
P/EPS -402.04 80.86 31.57 196.16 633.91 532.81 78.70 -
EY -0.25 1.24 3.17 0.51 0.16 0.19 1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.31 1.54 1.52 1.25 1.31 1.90 -11.86%

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