[AIRPORT] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 17.11%
YoY- -20.68%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 4,894,625 5,213,107 5,120,349 4,994,734 4,888,224 4,851,702 4,846,837 0.65%
PBT 458,978 659,151 640,478 548,491 472,501 780,592 804,651 -31.19%
Tax -91,904 -122,109 -104,853 -42,244 -40,216 -53,289 -77,586 11.94%
NP 367,074 537,042 535,625 506,247 432,285 727,303 727,065 -36.56%
-
NP to SH 367,074 537,042 535,625 506,247 432,285 727,303 727,065 -36.56%
-
Tax Rate 20.02% 18.53% 16.37% 7.70% 8.51% 6.83% 9.64% -
Total Cost 4,527,551 4,676,065 4,584,724 4,488,487 4,455,939 4,124,399 4,119,772 6.48%
-
Net Worth 9,190,927 9,325,321 9,308,895 9,257,294 9,210,174 9,140,653 9,162,554 0.20%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 9,190,927 9,325,321 9,308,895 9,257,294 9,210,174 9,140,653 9,162,554 0.20%
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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 7.50% 10.30% 10.46% 10.14% 8.84% 14.99% 15.00% -
ROE 3.99% 5.76% 5.75% 5.47% 4.69% 7.96% 7.94% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 295.00 314.20 308.61 301.03 294.61 292.41 292.12 0.65%
EPS 22.12 32.37 32.28 30.51 26.05 43.83 43.82 -36.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5394 5.6204 5.6105 5.5794 5.551 5.5091 5.5223 0.20%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 293.35 312.43 306.87 299.34 292.96 290.77 290.48 0.65%
EPS 22.00 32.19 32.10 30.34 25.91 43.59 43.57 -36.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5083 5.5889 5.579 5.5481 5.5199 5.4782 5.4913 0.20%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 4.32 7.60 8.65 8.53 7.24 8.38 8.90 -
P/RPS 1.46 2.42 2.80 2.83 2.46 2.87 3.05 -38.77%
P/EPS 19.53 23.48 26.79 27.96 27.79 19.12 20.31 -2.57%
EY 5.12 4.26 3.73 3.58 3.60 5.23 4.92 2.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.35 1.54 1.53 1.30 1.52 1.61 -38.28%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 22/05/20 28/02/20 27/11/19 30/08/19 31/05/19 28/02/19 21/11/18 -
Price 4.94 6.59 8.22 8.23 7.34 8.17 7.80 -
P/RPS 1.67 2.10 2.66 2.73 2.49 2.79 2.67 -26.84%
P/EPS 22.33 20.36 25.46 26.97 28.17 18.64 17.80 16.30%
EY 4.48 4.91 3.93 3.71 3.55 5.37 5.62 -14.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.17 1.47 1.48 1.32 1.48 1.41 -26.39%

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