[AIRPORT] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
05-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -95.09%
YoY- -74.69%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 3,870,207 2,834,065 1,816,139 876,179 3,343,721 2,632,388 1,956,628 57.37%
PBT 45,939 99,752 40,973 39,296 749,327 151,859 141,247 -52.60%
Tax -5,827 -19,380 -29,086 -7,299 -85,988 -66,244 -57,211 -78.09%
NP 40,112 80,372 11,887 31,997 663,339 85,615 84,036 -38.84%
-
NP to SH 40,904 80,741 12,241 32,578 663,368 85,641 84,036 -38.04%
-
Tax Rate 12.68% 19.43% 70.99% 18.57% 11.48% 43.62% 40.50% -
Total Cost 3,830,095 2,753,693 1,804,252 844,182 2,680,382 2,546,773 1,872,592 60.92%
-
Net Worth 8,476,650 8,637,193 7,971,906 13,244,484 7,211,697 5,636,674 5,552,830 32.47%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 8,476,650 8,637,193 7,971,906 13,244,484 7,211,697 5,636,674 5,552,830 32.47%
NOSH 1,659,191 1,659,191 1,659,191 2,545,156 1,350,631 1,336,053 1,317,178 16.58%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.04% 2.84% 0.65% 3.65% 19.84% 3.25% 4.29% -
ROE 0.48% 0.93% 0.15% 0.25% 9.20% 1.52% 1.51% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 243.29 180.78 119.39 34.43 247.57 197.03 148.55 38.81%
EPS -1.09 2.38 -1.09 1.28 49.10 6.41 6.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3287 5.5095 5.2406 5.2038 5.3395 4.2189 4.2157 16.85%
Adjusted Per Share Value based on latest NOSH - 2,545,156
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 231.95 169.85 108.85 52.51 200.40 157.76 117.26 57.38%
EPS 2.45 4.84 0.73 1.95 39.76 5.13 5.04 -38.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0802 5.1765 4.7777 7.9377 4.3221 3.3782 3.3279 32.47%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 5.61 5.25 6.21 7.00 6.80 7.49 7.98 -
P/RPS 2.31 2.90 5.20 20.33 2.75 3.80 5.37 -42.92%
P/EPS 218.17 101.94 771.71 546.88 13.84 116.85 125.08 44.75%
EY 0.46 0.98 0.13 0.18 7.22 0.86 0.80 -30.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.95 1.18 1.35 1.27 1.78 1.89 -32.34%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 17/02/16 27/10/15 30/07/15 05/05/15 13/02/15 03/11/14 24/07/14 -
Price 6.18 5.37 6.05 6.82 7.01 7.23 7.60 -
P/RPS 2.54 2.97 5.07 19.81 2.83 3.67 5.12 -37.25%
P/EPS 240.34 104.27 751.83 532.81 14.27 112.79 119.12 59.46%
EY 0.42 0.96 0.13 0.19 7.01 0.89 0.84 -36.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.97 1.15 1.31 1.31 1.71 1.80 -25.33%

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