[AIRPORT] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 88.0%
YoY- 591.63%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 4,851,702 3,600,031 2,370,486 1,215,796 4,652,338 3,405,532 2,193,576 69.51%
PBT 780,592 753,119 598,327 472,717 334,485 282,953 192,234 153.87%
Tax -53,289 -53,912 -67,612 -28,118 -97,387 -73,713 -62,685 -10.23%
NP 727,303 699,207 530,715 444,599 237,098 209,240 129,549 214.88%
-
NP to SH 727,303 699,207 530,715 444,599 236,486 208,628 128,937 215.88%
-
Tax Rate 6.83% 7.16% 11.30% 5.95% 29.12% 26.05% 32.61% -
Total Cost 4,124,399 2,900,824 1,839,771 771,197 4,415,240 3,196,292 2,064,027 58.44%
-
Net Worth 9,140,653 9,162,554 9,025,505 9,100,667 9,011,402 8,803,339 8,750,080 2.94%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 9,140,653 9,162,554 9,025,505 9,100,667 9,011,402 8,803,339 8,750,080 2.94%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 14.99% 19.42% 22.39% 36.57% 5.10% 6.14% 5.91% -
ROE 7.96% 7.63% 5.88% 4.89% 2.62% 2.37% 1.47% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 292.41 216.97 142.87 73.28 280.40 205.25 132.21 69.50%
EPS 40.37 39.55 30.27 25.94 10.82 10.02 6.09 251.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5091 5.5223 5.4397 5.485 5.4312 5.3058 5.2737 2.94%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 270.76 200.91 132.29 67.85 259.64 190.06 122.42 69.50%
EPS 40.59 39.02 29.62 24.81 13.20 11.64 7.20 215.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1012 5.1134 5.0369 5.0789 5.0291 4.9129 4.8832 2.94%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 8.38 8.90 8.80 8.85 8.79 8.50 8.56 -
P/RPS 2.87 4.10 6.16 12.08 3.13 4.14 6.47 -41.75%
P/EPS 19.12 21.12 27.51 33.03 61.67 67.60 110.15 -68.78%
EY 5.23 4.73 3.63 3.03 1.62 1.48 0.91 219.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.61 1.62 1.61 1.62 1.60 1.62 -4.14%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 21/11/18 28/08/18 28/05/18 21/02/18 24/11/17 31/07/17 -
Price 8.17 7.80 9.31 8.46 8.89 8.24 8.75 -
P/RPS 2.79 3.59 6.52 11.55 3.17 4.01 6.62 -43.69%
P/EPS 18.64 18.51 29.11 31.57 62.37 65.53 112.60 -69.75%
EY 5.37 5.40 3.44 3.17 1.60 1.53 0.89 230.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.41 1.71 1.54 1.64 1.55 1.66 -7.34%

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