[AIRPORT] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -34.71%
YoY- -63.11%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 876,179 3,343,721 2,632,388 1,956,628 781,081 4,098,759 2,977,992 -55.79%
PBT 39,296 749,327 151,859 141,247 178,977 553,168 469,237 -80.88%
Tax -7,299 -85,988 -66,244 -57,211 -50,266 -175,621 -128,102 -85.21%
NP 31,997 663,339 85,615 84,036 128,711 377,547 341,135 -79.38%
-
NP to SH 32,578 663,368 85,641 84,036 128,711 377,483 340,588 -79.11%
-
Tax Rate 18.57% 11.48% 43.62% 40.50% 28.09% 31.75% 27.30% -
Total Cost 844,182 2,680,382 2,546,773 1,872,592 652,370 3,721,212 2,636,857 -53.23%
-
Net Worth 13,244,484 7,211,697 5,636,674 5,552,830 5,336,012 4,652,989 4,687,050 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 13,244,484 7,211,697 5,636,674 5,552,830 5,336,012 4,652,989 4,687,050 100.00%
NOSH 2,545,156 1,350,631 1,336,053 1,317,178 1,263,110 1,225,761 1,224,252 62.96%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.65% 19.84% 3.25% 4.29% 16.48% 9.21% 11.46% -
ROE 0.25% 9.20% 1.52% 1.51% 2.41% 8.11% 7.27% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 34.43 247.57 197.03 148.55 61.84 334.38 243.25 -72.87%
EPS 1.28 49.10 6.41 6.38 10.19 30.79 27.86 -87.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2038 5.3395 4.2189 4.2157 4.2245 3.796 3.8285 22.72%
Adjusted Per Share Value based on latest NOSH - 1,317,817
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 52.51 200.40 157.76 117.26 46.81 245.65 178.48 -55.79%
EPS 1.95 39.76 5.13 5.04 7.71 22.62 20.41 -79.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.9377 4.3221 3.3782 3.3279 3.198 2.7886 2.809 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 7.00 6.80 7.49 7.98 8.00 9.00 7.59 -
P/RPS 20.33 2.75 3.80 5.37 12.94 2.69 3.12 249.26%
P/EPS 546.88 13.84 116.85 125.08 78.51 29.22 27.28 639.30%
EY 0.18 7.22 0.86 0.80 1.27 3.42 3.67 -86.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.27 1.78 1.89 1.89 2.37 1.98 -22.55%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 05/05/15 13/02/15 03/11/14 24/07/14 24/04/14 27/01/14 31/10/13 -
Price 6.82 7.01 7.23 7.60 8.02 8.68 8.41 -
P/RPS 19.81 2.83 3.67 5.12 12.97 2.60 3.46 220.38%
P/EPS 532.81 14.27 112.79 119.12 78.70 28.19 30.23 578.44%
EY 0.19 7.01 0.89 0.84 1.27 3.55 3.31 -85.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.31 1.71 1.80 1.90 2.29 2.20 -29.24%

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