[AIRPORT] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 142.71%
YoY- -47.78%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,080,034 1,075,661 997,604 1,019,469 1,036,142 1,017,926 939,960 9.65%
PBT 84,633 42,979 17,512 38,209 -53,814 58,781 1,676 1250.04%
Tax -47,504 -32,028 -8,919 -21,706 13,553 9,706 -21,787 67.75%
NP 37,129 10,951 8,593 16,503 -40,261 68,487 -20,111 -
-
NP to SH 33,322 10,675 9,378 17,013 -39,838 68,502 -19,884 -
-
Tax Rate 56.13% 74.52% 50.93% 56.81% - -16.51% 1,299.94% -
Total Cost 1,042,905 1,064,710 989,011 1,002,966 1,076,403 949,439 960,071 5.64%
-
Net Worth 8,694,828 8,619,667 8,605,232 8,661,313 8,476,650 8,637,193 7,971,906 5.92%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 8,694,828 8,619,667 8,605,232 8,661,313 8,476,650 8,637,193 7,971,906 5.92%
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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.44% 1.02% 0.86% 1.62% -3.89% 6.73% -2.14% -
ROE 0.38% 0.12% 0.11% 0.20% -0.47% 0.79% -0.25% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 65.09 64.83 60.13 61.44 65.14 64.93 61.79 3.51%
EPS 0.49 -0.21 -1.21 0.13 -4.35 1.63 -3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2404 5.1951 5.1864 5.2202 5.3287 5.5095 5.2406 -0.00%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 64.73 64.47 59.79 61.10 62.10 61.01 56.33 9.66%
EPS 2.00 0.64 0.56 1.02 -2.39 4.11 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.211 5.1659 5.1573 5.1909 5.0802 5.1765 4.7777 5.93%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 6.06 6.54 6.12 6.80 5.61 5.25 6.21 -
P/RPS 9.31 10.09 10.18 11.07 8.61 8.09 10.05 -4.94%
P/EPS 301.74 1,016.50 1,082.77 663.17 -224.01 120.15 -475.08 -
EY 0.33 0.10 0.09 0.15 -0.45 0.83 -0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.26 1.18 1.30 1.05 0.95 1.18 -1.12%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 27/10/16 28/07/16 27/04/16 17/02/16 27/10/15 30/07/15 -
Price 6.48 6.50 5.85 6.50 6.18 5.37 6.05 -
P/RPS 9.95 10.03 9.73 10.58 9.49 8.27 9.79 1.08%
P/EPS 322.66 1,010.28 1,035.00 633.91 -246.77 122.89 -462.84 -
EY 0.31 0.10 0.10 0.16 -0.41 0.81 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.25 1.13 1.25 1.16 0.97 1.15 5.12%

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