[AIRPORT] YoY Quarter Result on 31-Mar-2015 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
05-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -94.36%
YoY- -74.69%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,215,796 1,093,347 1,019,469 876,179 781,081 1,027,187 657,705 10.77%
PBT 472,717 102,908 38,209 39,296 178,977 186,062 153,667 20.58%
Tax -28,118 -37,614 -21,706 -7,299 -50,266 -59,799 -50,938 -9.42%
NP 444,599 65,294 16,503 31,997 128,711 126,263 102,729 27.64%
-
NP to SH 444,599 64,283 17,013 32,578 128,711 126,060 102,729 27.64%
-
Tax Rate 5.95% 36.55% 56.81% 18.57% 28.09% 32.14% 33.15% -
Total Cost 771,197 1,028,053 1,002,966 844,182 652,370 900,924 554,976 5.63%
-
Net Worth 9,100,667 8,295,959 8,661,313 13,244,484 5,336,012 4,420,123 3,919,634 15.06%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 9,100,667 8,295,959 8,661,313 13,244,484 5,336,012 4,420,123 3,919,634 15.06%
NOSH 1,659,191 1,659,191 1,659,191 2,545,156 1,263,110 1,215,621 1,114,197 6.85%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 36.57% 5.97% 1.62% 3.65% 16.48% 12.29% 15.62% -
ROE 4.89% 0.77% 0.20% 0.25% 2.41% 2.85% 2.62% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 73.28 65.90 61.44 34.43 61.84 84.50 59.03 3.66%
EPS 25.94 3.08 0.13 1.28 10.19 10.39 9.22 18.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.485 5.00 5.2202 5.2038 4.2245 3.6361 3.5179 7.67%
Adjusted Per Share Value based on latest NOSH - 2,545,156
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 67.85 61.02 56.89 48.90 43.59 57.33 36.71 10.77%
EPS 24.81 3.59 0.95 1.82 7.18 7.04 5.73 27.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0789 4.6298 4.8337 7.3915 2.9779 2.4668 2.1875 15.06%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 8.85 6.95 6.80 7.00 8.00 5.86 5.85 -
P/RPS 12.08 10.55 11.07 20.33 12.94 6.94 9.91 3.35%
P/EPS 33.03 179.38 663.17 546.88 78.51 56.51 63.45 -10.30%
EY 3.03 0.56 0.15 0.18 1.27 1.77 1.58 11.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.39 1.30 1.35 1.89 1.61 1.66 -0.50%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 28/04/17 27/04/16 05/05/15 24/04/14 26/04/13 26/04/12 -
Price 8.46 7.60 6.50 6.82 8.02 6.00 5.75 -
P/RPS 11.55 11.53 10.58 19.81 12.97 7.10 9.74 2.88%
P/EPS 31.57 196.16 633.91 532.81 78.70 57.86 62.36 -10.72%
EY 3.17 0.51 0.16 0.19 1.27 1.73 1.60 12.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.52 1.25 1.31 1.90 1.65 1.63 -0.94%

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