[AIRPORT] QoQ 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- -94.36%
YoY- -74.69%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,036,142 1,017,926 939,960 876,179 711,333 675,760 1,175,547 -8.04%
PBT -53,814 58,781 1,676 39,296 597,469 10,611 -37,729 26.62%
Tax 13,553 9,706 -21,787 -7,299 -19,744 -9,032 -6,945 -
NP -40,261 68,487 -20,111 31,997 577,725 1,579 -44,674 -6.68%
-
NP to SH -39,838 68,502 -19,884 32,578 577,728 1,605 -44,674 -7.33%
-
Tax Rate - -16.51% 1,299.94% 18.57% 3.30% 85.12% - -
Total Cost 1,076,403 949,439 960,071 844,182 133,608 674,181 1,220,221 -7.99%
-
Net Worth 8,476,650 8,637,193 7,971,906 13,244,484 7,214,528 5,642,779 5,555,521 32.43%
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 7,214,528 5,642,779 5,555,521 32.43%
NOSH 1,659,191 1,659,191 1,659,191 2,545,156 1,351,161 1,337,500 1,317,817 16.54%
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 -3.89% 6.73% -2.14% 3.65% 81.22% 0.23% -3.80% -
ROE -0.47% 0.79% -0.25% 0.25% 8.01% 0.03% -0.80% -
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 65.14 64.93 61.79 34.43 52.65 50.52 89.20 -18.85%
EPS -4.35 1.63 -3.20 1.28 42.73 0.12 -3.39 18.03%
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 62.10 61.01 56.33 52.51 42.63 40.50 70.45 -8.04%
EPS -2.39 4.11 -1.19 1.95 34.62 0.10 -2.68 -7.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0802 5.1765 4.7777 7.9377 4.3238 3.3818 3.3295 32.43%
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 8.61 8.09 10.05 20.33 12.92 14.82 8.95 -2.54%
P/EPS -224.01 120.15 -475.08 546.88 15.90 6,241.67 -235.40 -3.24%
EY -0.45 0.83 -0.21 0.18 6.29 0.02 -0.42 4.69%
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 9.49 8.27 9.79 19.81 13.32 14.31 8.52 7.43%
P/EPS -246.77 122.89 -462.84 532.81 16.39 6,025.00 -224.19 6.58%
EY -0.41 0.81 -0.22 0.19 6.10 0.02 -0.45 -6.00%
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