[AIRPORT] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 13.83%
YoY- -84.42%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,355,160 1,229,545 1,211,956 1,075,661 1,017,926 675,760 972,703 5.67%
PBT 246,779 154,792 90,719 42,979 58,781 10,611 151,122 8.51%
Tax -48,909 13,700 -11,028 -32,028 9,706 -9,032 -38,240 4.18%
NP 197,870 168,492 79,691 10,951 68,487 1,579 112,882 9.80%
-
NP to SH 197,870 168,492 79,691 10,675 68,502 1,605 112,779 9.81%
-
Tax Rate 19.82% -8.85% 12.16% 74.52% -16.51% 85.12% 25.30% -
Total Cost 1,157,290 1,061,053 1,132,265 1,064,710 949,439 674,181 859,821 5.07%
-
Net Worth 9,308,895 9,162,554 8,803,339 8,619,667 8,637,193 5,642,779 4,688,062 12.10%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 9,308,895 9,162,554 8,803,339 8,619,667 8,637,193 5,642,779 4,688,062 12.10%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,337,500 1,224,516 5.19%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 14.60% 13.70% 6.58% 1.02% 6.73% 0.23% 11.60% -
ROE 2.13% 1.84% 0.91% 0.12% 0.79% 0.03% 2.41% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 81.68 74.11 73.04 64.83 64.93 50.52 79.44 0.46%
EPS 11.05 9.28 3.93 -0.21 1.63 0.12 9.21 3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6105 5.5223 5.3058 5.1951 5.5095 4.2189 3.8285 6.57%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 75.63 68.62 67.64 60.03 56.81 37.71 54.28 5.68%
EPS 11.04 9.40 4.45 0.60 3.82 0.09 6.29 9.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1951 5.1134 4.9129 4.8104 4.8202 3.1491 2.6163 12.10%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 8.65 8.90 8.50 6.54 5.25 7.49 7.59 -
P/RPS 10.59 12.01 11.64 10.09 8.09 14.82 9.55 1.73%
P/EPS 72.53 87.64 176.97 1,016.50 120.15 6,241.67 82.41 -2.10%
EY 1.38 1.14 0.57 0.10 0.83 0.02 1.21 2.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.61 1.60 1.26 0.95 1.78 1.98 -4.10%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 21/11/18 24/11/17 27/10/16 27/10/15 03/11/14 31/10/13 -
Price 8.22 7.80 8.24 6.50 5.37 7.23 8.41 -
P/RPS 10.06 10.53 11.28 10.03 8.27 14.31 10.59 -0.85%
P/EPS 68.93 76.81 171.56 1,010.28 122.89 6,025.00 91.31 -4.57%
EY 1.45 1.30 0.58 0.10 0.81 0.02 1.10 4.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.41 1.55 1.25 0.97 1.71 2.20 -6.49%

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