[AIRPORT] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
03-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -32.06%
YoY- -74.85%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 3,632,278 3,504,716 3,343,721 3,509,850 3,913,256 3,124,324 4,098,759 -7.75%
PBT 81,946 157,184 749,327 202,478 282,494 715,908 553,168 -72.10%
Tax -58,172 -29,196 -85,988 -88,325 -114,422 -201,064 -175,621 -52.22%
NP 23,774 127,988 663,339 114,153 168,072 514,844 377,547 -84.25%
-
NP to SH 24,482 130,312 663,368 114,188 168,072 514,844 377,483 -83.93%
-
Tax Rate 70.99% 18.57% 11.48% 43.62% 40.50% 28.09% 31.75% -
Total Cost 3,608,504 3,376,728 2,680,382 3,395,697 3,745,184 2,609,480 3,721,212 -2.03%
-
Net Worth 7,971,906 13,244,484 7,211,697 5,636,674 5,552,830 5,336,012 4,652,989 43.32%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 7,971,906 13,244,484 7,211,697 5,636,674 5,552,830 5,336,012 4,652,989 43.32%
NOSH 1,659,191 2,545,156 1,350,631 1,336,053 1,317,178 1,263,110 1,225,761 22.43%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.65% 3.65% 19.84% 3.25% 4.29% 16.48% 9.21% -
ROE 0.31% 0.98% 9.20% 2.03% 3.03% 9.65% 8.11% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 238.78 137.70 247.57 262.70 297.09 247.35 334.38 -20.15%
EPS -2.18 5.12 49.10 8.55 12.76 40.76 30.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2406 5.2038 5.3395 4.2189 4.2157 4.2245 3.796 24.05%
Adjusted Per Share Value based on latest NOSH - 1,337,500
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 217.69 210.05 200.40 210.35 234.53 187.25 245.65 -7.76%
EPS 1.47 7.81 39.76 6.84 10.07 30.86 22.62 -83.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7777 7.9377 4.3221 3.3782 3.3279 3.198 2.7886 43.32%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.21 7.00 6.80 7.49 7.98 8.00 9.00 -
P/RPS 2.60 5.08 2.75 2.85 2.69 3.23 2.69 -2.24%
P/EPS 385.86 136.72 13.84 87.64 62.54 19.63 29.22 461.33%
EY 0.26 0.73 7.22 1.14 1.60 5.10 3.42 -82.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.35 1.27 1.78 1.89 1.89 2.37 -37.26%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/07/15 05/05/15 13/02/15 03/11/14 24/07/14 24/04/14 27/01/14 -
Price 6.05 6.82 7.01 7.23 7.60 8.02 8.68 -
P/RPS 2.53 4.95 2.83 2.75 2.56 3.24 2.60 -1.80%
P/EPS 375.91 133.20 14.27 84.59 59.56 19.68 28.19 465.00%
EY 0.27 0.75 7.01 1.18 1.68 5.08 3.55 -82.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.31 1.31 1.71 1.80 1.90 2.29 -36.90%

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