[AIRPORT] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -8.67%
YoY- 277.85%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 4,652,338 3,405,532 2,193,576 1,093,347 4,172,768 3,092,734 2,017,073 74.30%
PBT 334,485 282,953 192,234 102,908 183,331 98,699 55,721 229.22%
Tax -97,387 -73,713 -62,685 -37,614 -110,157 -62,653 -30,625 115.79%
NP 237,098 209,240 129,549 65,294 73,174 36,046 25,096 345.08%
-
NP to SH 236,486 208,628 128,937 64,283 70,386 37,065 26,391 329.69%
-
Tax Rate 29.12% 26.05% 32.61% 36.55% 60.09% 63.48% 54.96% -
Total Cost 4,415,240 3,196,292 2,064,027 1,028,053 4,099,594 3,056,688 1,991,977 69.75%
-
Net Worth 9,011,402 8,803,339 8,750,080 8,295,959 8,694,828 8,619,667 8,605,232 3.11%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 9,011,402 8,803,339 8,750,080 8,295,959 8,694,828 8,619,667 8,605,232 3.11%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.10% 6.14% 5.91% 5.97% 1.75% 1.17% 1.24% -
ROE 2.62% 2.37% 1.47% 0.77% 0.81% 0.43% 0.31% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 280.40 205.25 132.21 65.90 251.49 186.40 121.57 74.30%
EPS 10.82 10.02 6.09 3.08 0.94 -0.43 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4312 5.3058 5.2737 5.00 5.2404 5.1951 5.1864 3.11%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 278.82 204.10 131.47 65.53 250.08 185.35 120.89 74.29%
EPS 14.17 12.50 7.73 3.85 4.22 2.22 1.58 329.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4007 5.276 5.2441 4.9719 5.211 5.1659 5.1573 3.11%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 8.79 8.50 8.56 6.95 6.06 6.54 6.12 -
P/RPS 3.13 4.14 6.47 10.55 2.41 3.51 5.03 -27.04%
P/EPS 61.67 67.60 110.15 179.38 142.85 292.76 384.76 -70.39%
EY 1.62 1.48 0.91 0.56 0.70 0.34 0.26 237.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.60 1.62 1.39 1.16 1.26 1.18 23.45%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 21/02/18 24/11/17 31/07/17 28/04/17 28/02/17 27/10/16 28/07/16 -
Price 8.89 8.24 8.75 7.60 6.48 6.50 5.85 -
P/RPS 3.17 4.01 6.62 11.53 2.58 3.49 4.81 -24.21%
P/EPS 62.37 65.53 112.60 196.16 152.75 290.97 367.79 -69.26%
EY 1.60 1.53 0.89 0.51 0.65 0.34 0.27 226.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.55 1.66 1.52 1.24 1.25 1.13 28.09%

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