[AIRPORT] YoY 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- -65.04%
YoY- -16.4%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 263,642 1,344,429 1,251,671 1,246,806 1,080,034 1,036,142 711,333 -15.23%
PBT -1,075,110 46,146 27,473 51,532 84,633 -53,814 597,469 -
Tax 390,087 -16,633 623 -23,674 -47,504 13,553 -19,744 -
NP -685,023 29,513 28,096 27,858 37,129 -40,261 577,725 -
-
NP to SH -685,023 29,513 28,096 27,858 33,322 -39,838 577,728 -
-
Tax Rate - 36.04% -2.27% 45.94% 56.13% - 3.30% -
Total Cost 948,665 1,314,916 1,223,575 1,218,948 1,042,905 1,076,403 133,608 38.59%
-
Net Worth 8,099,344 9,325,321 9,140,653 9,011,402 8,694,828 8,476,650 7,214,528 1.94%
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 7,214,528 1.94%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,351,161 3.47%
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 -259.83% 2.20% 2.24% 2.23% 3.44% -3.89% 81.22% -
ROE -8.46% 0.32% 0.31% 0.31% 0.38% -0.47% 8.01% -
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 15.89 81.03 75.44 75.15 65.09 65.14 52.65 -18.08%
EPS -42.16 0.91 -0.05 -0.07 0.49 -4.35 42.73 -
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 14.71 75.03 69.85 69.58 60.27 57.82 39.70 -15.23%
EPS -38.23 1.65 1.57 1.55 1.86 -2.22 32.24 -
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 4.0263 1.94%
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 37.26 9.38 11.11 11.70 9.31 8.61 12.92 19.28%
P/EPS -14.34 427.26 494.88 523.52 301.74 -224.01 15.90 -
EY -6.97 0.23 0.20 0.19 0.33 -0.45 6.29 -
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 37.70 8.13 10.83 11.83 9.95 9.49 13.32 18.91%
P/EPS -14.51 370.48 482.47 529.48 322.66 -246.77 16.39 -
EY -6.89 0.27 0.21 0.19 0.31 -0.41 6.10 -
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