[AIRPORT] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 19.07%
YoY- 646.52%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 396,687 1,355,160 1,229,545 1,211,956 1,075,661 1,017,926 675,760 -8.48%
PBT -384,857 246,779 154,792 90,719 42,979 58,781 10,611 -
Tax 65,139 -48,909 13,700 -11,028 -32,028 9,706 -9,032 -
NP -319,718 197,870 168,492 79,691 10,951 68,487 1,579 -
-
NP to SH -319,718 197,870 168,492 79,691 10,675 68,502 1,605 -
-
Tax Rate - 19.82% -8.85% 12.16% 74.52% -16.51% 85.12% -
Total Cost 716,405 1,157,290 1,061,053 1,132,265 1,064,710 949,439 674,181 1.01%
-
Net Worth 8,805,828 9,308,895 9,162,554 8,803,339 8,619,667 8,637,193 5,642,779 7.69%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 8,805,828 9,308,895 9,162,554 8,803,339 8,619,667 8,637,193 5,642,779 7.69%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,337,500 3.65%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -80.60% 14.60% 13.70% 6.58% 1.02% 6.73% 0.23% -
ROE -3.63% 2.13% 1.84% 0.91% 0.12% 0.79% 0.03% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 23.91 81.68 74.11 73.04 64.83 64.93 50.52 -11.71%
EPS -20.14 11.05 9.28 3.93 -0.21 1.63 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3073 5.6105 5.5223 5.3058 5.1951 5.5095 4.2189 3.89%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 23.77 81.22 73.69 72.64 64.47 61.01 40.50 -8.49%
EPS -19.16 11.86 10.10 4.78 0.64 4.11 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2775 5.579 5.4913 5.276 5.1659 5.1765 3.3818 7.69%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 4.74 8.65 8.90 8.50 6.54 5.25 7.49 -
P/RPS 19.83 10.59 12.01 11.64 10.09 8.09 14.82 4.96%
P/EPS -24.60 72.53 87.64 176.97 1,016.50 120.15 6,241.67 -
EY -4.07 1.38 1.14 0.57 0.10 0.83 0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.54 1.61 1.60 1.26 0.95 1.78 -10.90%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 27/11/19 21/11/18 24/11/17 27/10/16 27/10/15 03/11/14 -
Price 5.50 8.22 7.80 8.24 6.50 5.37 7.23 -
P/RPS 23.00 10.06 10.53 11.28 10.03 8.27 14.31 8.22%
P/EPS -28.54 68.93 76.81 171.56 1,010.28 122.89 6,025.00 -
EY -3.50 1.45 1.30 0.58 0.10 0.81 0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.47 1.41 1.55 1.25 0.97 1.71 -7.94%

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