[AIRPORT] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 55.12%
YoY- 115.6%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,093,347 4,172,768 3,092,734 2,017,073 1,019,469 3,870,207 2,834,065 -46.97%
PBT 102,908 183,331 98,699 55,721 38,209 45,939 99,752 2.09%
Tax -37,614 -110,157 -62,653 -30,625 -21,706 -5,827 -19,380 55.53%
NP 65,294 73,174 36,046 25,096 16,503 40,112 80,372 -12.92%
-
NP to SH 64,283 70,386 37,065 26,391 17,013 40,904 80,741 -14.08%
-
Tax Rate 36.55% 60.09% 63.48% 54.96% 56.81% 12.68% 19.43% -
Total Cost 1,028,053 4,099,594 3,056,688 1,991,977 1,002,966 3,830,095 2,753,693 -48.12%
-
Net Worth 8,295,959 8,694,828 8,619,667 8,605,232 8,661,313 8,476,650 8,637,193 -2.64%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 8,295,959 8,694,828 8,619,667 8,605,232 8,661,313 8,476,650 8,637,193 -2.64%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.97% 1.75% 1.17% 1.24% 1.62% 1.04% 2.84% -
ROE 0.77% 0.81% 0.43% 0.31% 0.20% 0.48% 0.93% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 65.90 251.49 186.40 121.57 61.44 243.29 180.78 -48.93%
EPS 3.08 0.94 -0.43 -0.22 0.13 -1.09 2.38 18.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 5.2404 5.1951 5.1864 5.2202 5.3287 5.5095 -6.25%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 65.53 250.08 185.35 120.89 61.10 231.95 169.85 -46.97%
EPS 3.85 4.22 2.22 1.58 1.02 2.45 4.84 -14.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9719 5.211 5.1659 5.1573 5.1909 5.0802 5.1765 -2.65%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 6.95 6.06 6.54 6.12 6.80 5.61 5.25 -
P/RPS 10.55 2.41 3.51 5.03 11.07 2.31 2.90 136.35%
P/EPS 179.38 142.85 292.76 384.76 663.17 218.17 101.94 45.70%
EY 0.56 0.70 0.34 0.26 0.15 0.46 0.98 -31.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.16 1.26 1.18 1.30 1.05 0.95 28.85%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 28/04/17 28/02/17 27/10/16 28/07/16 27/04/16 17/02/16 27/10/15 -
Price 7.60 6.48 6.50 5.85 6.50 6.18 5.37 -
P/RPS 11.53 2.58 3.49 4.81 10.58 2.54 2.97 146.80%
P/EPS 196.16 152.75 290.97 367.79 633.91 240.34 104.27 52.33%
EY 0.51 0.65 0.34 0.27 0.16 0.42 0.96 -34.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.24 1.25 1.13 1.25 1.16 0.97 34.87%

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