[AIRPORT] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
17-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -158.16%
YoY- -106.9%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,251,671 1,246,806 1,080,034 1,036,142 711,333 1,120,767 1,328,275 -0.98%
PBT 27,473 51,532 84,633 -53,814 597,469 83,932 134,808 -23.27%
Tax 623 -23,674 -47,504 13,553 -19,744 -47,519 -56,781 -
NP 28,096 27,858 37,129 -40,261 577,725 36,413 78,027 -15.64%
-
NP to SH 28,096 27,858 33,322 -39,838 577,728 36,895 78,027 -15.64%
-
Tax Rate -2.27% 45.94% 56.13% - 3.30% 56.62% 42.12% -
Total Cost 1,223,575 1,218,948 1,042,905 1,076,403 133,608 1,084,354 1,250,248 -0.35%
-
Net Worth 9,140,653 9,011,402 8,694,828 8,476,650 7,214,528 3,693,350 4,358,261 13.13%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 9,140,653 9,011,402 8,694,828 8,476,650 7,214,528 3,693,350 4,358,261 13.13%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,351,161 1,231,116 1,209,720 5.40%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.24% 2.23% 3.44% -3.89% 81.22% 3.25% 5.87% -
ROE 0.31% 0.31% 0.38% -0.47% 8.01% 1.00% 1.79% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 75.44 75.15 65.09 65.14 52.65 91.04 109.80 -6.06%
EPS -0.05 -0.07 0.49 -4.35 42.73 2.96 6.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5091 5.4312 5.2404 5.3287 5.3395 3.00 3.6027 7.33%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 75.02 74.72 64.73 62.10 42.63 67.17 79.61 -0.98%
EPS 1.68 1.67 2.00 -2.39 34.62 2.21 4.68 -15.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4782 5.4007 5.211 5.0802 4.3238 2.2135 2.612 13.13%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 8.38 8.79 6.06 5.61 6.80 9.00 5.21 -
P/RPS 11.11 11.70 9.31 8.61 12.92 9.89 4.74 15.24%
P/EPS 494.88 523.52 301.74 -224.01 15.90 300.31 80.78 35.25%
EY 0.20 0.19 0.33 -0.45 6.29 0.33 1.24 -26.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.62 1.16 1.05 1.27 3.00 1.45 0.78%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 21/02/18 28/02/17 17/02/16 13/02/15 27/01/14 20/02/13 -
Price 8.17 8.89 6.48 6.18 7.01 8.68 5.40 -
P/RPS 10.83 11.83 9.95 9.49 13.32 9.53 4.92 14.04%
P/EPS 482.47 529.48 322.66 -246.77 16.39 289.64 83.72 33.87%
EY 0.21 0.19 0.31 -0.41 6.10 0.35 1.19 -25.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.64 1.24 1.16 1.31 2.89 1.50 -0.22%

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