[AIRPORT] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 89.9%
YoY- 72.08%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 3,405,532 2,193,576 1,093,347 4,172,768 3,092,734 2,017,073 1,019,469 123.29%
PBT 282,953 192,234 102,908 183,331 98,699 55,721 38,209 279.46%
Tax -73,713 -62,685 -37,614 -110,157 -62,653 -30,625 -21,706 125.76%
NP 209,240 129,549 65,294 73,174 36,046 25,096 16,503 442.89%
-
NP to SH 208,628 128,937 64,283 70,386 37,065 26,391 17,013 430.96%
-
Tax Rate 26.05% 32.61% 36.55% 60.09% 63.48% 54.96% 56.81% -
Total Cost 3,196,292 2,064,027 1,028,053 4,099,594 3,056,688 1,991,977 1,002,966 116.40%
-
Net Worth 8,803,339 8,750,080 8,295,959 8,694,828 8,619,667 8,605,232 8,661,313 1.08%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 8,803,339 8,750,080 8,295,959 8,694,828 8,619,667 8,605,232 8,661,313 1.08%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.14% 5.91% 5.97% 1.75% 1.17% 1.24% 1.62% -
ROE 2.37% 1.47% 0.77% 0.81% 0.43% 0.31% 0.20% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 205.25 132.21 65.90 251.49 186.40 121.57 61.44 123.30%
EPS 10.02 6.09 3.08 0.94 -0.43 -0.22 0.13 1706.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3058 5.2737 5.00 5.2404 5.1951 5.1864 5.2202 1.08%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 190.06 122.42 61.02 232.87 172.60 112.57 56.89 123.31%
EPS 11.64 7.20 3.59 3.93 2.07 1.47 0.95 430.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9129 4.8832 4.6298 4.8524 4.8104 4.8024 4.8337 1.08%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 8.50 8.56 6.95 6.06 6.54 6.12 6.80 -
P/RPS 4.14 6.47 10.55 2.41 3.51 5.03 11.07 -48.06%
P/EPS 67.60 110.15 179.38 142.85 292.76 384.76 663.17 -78.14%
EY 1.48 0.91 0.56 0.70 0.34 0.26 0.15 359.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.62 1.39 1.16 1.26 1.18 1.30 14.83%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 31/07/17 28/04/17 28/02/17 27/10/16 28/07/16 27/04/16 -
Price 8.24 8.75 7.60 6.48 6.50 5.85 6.50 -
P/RPS 4.01 6.62 11.53 2.58 3.49 4.81 10.58 -47.59%
P/EPS 65.53 112.60 196.16 152.75 290.97 367.79 633.91 -77.94%
EY 1.53 0.89 0.51 0.65 0.34 0.27 0.16 349.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.66 1.52 1.24 1.25 1.13 1.25 15.40%

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