[AIRPORT] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 13.91%
YoY- 200.5%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 4,994,734 4,888,224 4,851,702 4,846,837 4,829,248 4,774,515 4,652,338 4.86%
PBT 548,491 472,501 780,592 804,651 740,578 707,285 334,487 39.18%
Tax -42,244 -40,216 -53,289 -77,586 -102,314 -88,609 -97,387 -42.78%
NP 506,247 432,285 727,303 727,065 638,264 618,676 237,100 66.04%
-
NP to SH 506,247 432,285 727,303 727,065 638,264 619,075 236,488 66.33%
-
Tax Rate 7.70% 8.51% 6.83% 9.64% 13.82% 12.53% 29.12% -
Total Cost 4,488,487 4,455,939 4,124,399 4,119,772 4,190,984 4,155,839 4,415,238 1.10%
-
Net Worth 9,257,294 9,210,174 9,140,653 9,162,554 9,025,505 9,100,667 9,011,402 1.81%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 9,257,294 9,210,174 9,140,653 9,162,554 9,025,505 9,100,667 9,011,402 1.81%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.14% 8.84% 14.99% 15.00% 13.22% 12.96% 5.10% -
ROE 5.47% 4.69% 7.96% 7.94% 7.07% 6.80% 2.62% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 301.03 294.61 292.41 292.12 291.06 287.76 280.40 4.86%
EPS 30.51 26.05 43.83 43.82 38.47 37.31 14.25 66.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5794 5.551 5.5091 5.5223 5.4397 5.485 5.4312 1.81%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 278.74 272.80 270.76 270.49 269.51 266.46 259.64 4.85%
EPS 28.25 24.12 40.59 40.58 35.62 34.55 13.20 66.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1663 5.14 5.1012 5.1134 5.0369 5.0789 5.0291 1.81%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 8.53 7.24 8.38 8.90 8.80 8.85 8.79 -
P/RPS 2.83 2.46 2.87 3.05 3.02 3.08 3.13 -6.51%
P/EPS 27.96 27.79 19.12 20.31 22.88 23.72 61.67 -41.06%
EY 3.58 3.60 5.23 4.92 4.37 4.22 1.62 69.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.30 1.52 1.61 1.62 1.61 1.62 -3.74%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 21/11/18 28/08/18 28/05/18 21/02/18 -
Price 8.23 7.34 8.17 7.80 9.30 8.46 8.89 -
P/RPS 2.73 2.49 2.79 2.67 3.20 2.94 3.17 -9.50%
P/EPS 26.97 28.17 18.64 17.80 24.18 22.67 62.37 -42.90%
EY 3.71 3.55 5.37 5.62 4.14 4.41 1.60 75.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.32 1.48 1.41 1.71 1.54 1.64 -6.63%

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