[AIRPORT] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 61.81%
YoY- 462.87%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 2,370,486 1,215,796 4,652,338 3,405,532 2,193,576 1,093,347 4,172,768 -31.47%
PBT 598,327 472,717 334,485 282,953 192,234 102,908 183,331 120.50%
Tax -67,612 -28,118 -97,387 -73,713 -62,685 -37,614 -110,157 -27.84%
NP 530,715 444,599 237,098 209,240 129,549 65,294 73,174 276.05%
-
NP to SH 530,715 444,599 236,486 208,628 128,937 64,283 70,386 285.94%
-
Tax Rate 11.30% 5.95% 29.12% 26.05% 32.61% 36.55% 60.09% -
Total Cost 1,839,771 771,197 4,415,240 3,196,292 2,064,027 1,028,053 4,099,594 -41.47%
-
Net Worth 9,025,505 9,100,667 9,011,402 8,803,339 8,750,080 8,295,959 8,694,828 2.52%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 9,025,505 9,100,667 9,011,402 8,803,339 8,750,080 8,295,959 8,694,828 2.52%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 22.39% 36.57% 5.10% 6.14% 5.91% 5.97% 1.75% -
ROE 5.88% 4.89% 2.62% 2.37% 1.47% 0.77% 0.81% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 142.87 73.28 280.40 205.25 132.21 65.90 251.49 -31.47%
EPS 30.27 25.94 10.82 10.02 6.09 3.08 0.94 918.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4397 5.485 5.4312 5.3058 5.2737 5.00 5.2404 2.52%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 132.29 67.85 259.64 190.06 122.42 61.02 232.87 -31.47%
EPS 29.62 24.81 13.20 11.64 7.20 3.59 3.93 285.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0369 5.0789 5.0291 4.9129 4.8832 4.6298 4.8524 2.52%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 8.80 8.85 8.79 8.50 8.56 6.95 6.06 -
P/RPS 6.16 12.08 3.13 4.14 6.47 10.55 2.41 87.26%
P/EPS 27.51 33.03 61.67 67.60 110.15 179.38 142.85 -66.75%
EY 3.63 3.03 1.62 1.48 0.91 0.56 0.70 200.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.61 1.62 1.60 1.62 1.39 1.16 25.01%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 28/05/18 21/02/18 24/11/17 31/07/17 28/04/17 28/02/17 -
Price 9.31 8.46 8.89 8.24 8.75 7.60 6.48 -
P/RPS 6.52 11.55 3.17 4.01 6.62 11.53 2.58 85.84%
P/EPS 29.11 31.57 62.37 65.53 112.60 196.16 152.75 -66.98%
EY 3.44 3.17 1.60 1.53 0.89 0.51 0.65 204.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.54 1.64 1.55 1.66 1.52 1.24 23.96%

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