[AIRPORT] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
17-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -62.0%
YoY- -93.83%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 4,851,702 4,652,338 4,172,768 3,870,207 3,343,721 4,098,759 3,548,062 5.35%
PBT 780,592 334,485 183,331 45,939 749,327 553,168 602,756 4.40%
Tax -53,289 -97,387 -110,157 -5,827 -85,988 -175,621 -208,296 -20.31%
NP 727,303 237,098 73,174 40,112 663,339 377,547 394,460 10.72%
-
NP to SH 727,303 236,486 70,386 40,904 663,368 377,483 394,460 10.72%
-
Tax Rate 6.83% 29.12% 60.09% 12.68% 11.48% 31.75% 34.56% -
Total Cost 4,124,399 4,415,240 4,099,594 3,830,095 2,680,382 3,721,212 3,153,602 4.57%
-
Net Worth 9,140,653 9,011,402 8,694,828 8,476,650 7,211,697 4,652,989 4,272,763 13.50%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 9,140,653 9,011,402 8,694,828 8,476,650 7,211,697 4,652,989 4,272,763 13.50%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,350,631 1,225,761 1,185,989 5.75%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 14.99% 5.10% 1.75% 1.04% 19.84% 9.21% 11.12% -
ROE 7.96% 2.62% 0.81% 0.48% 9.20% 8.11% 9.23% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 292.41 280.40 251.49 243.29 247.57 334.38 299.16 -0.37%
EPS 40.37 10.82 0.94 -1.09 49.10 30.79 33.26 3.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5091 5.4312 5.2404 5.3287 5.3395 3.796 3.6027 7.33%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 290.77 278.82 250.08 231.95 200.40 245.65 212.64 5.35%
EPS 43.59 14.17 4.22 2.45 39.76 22.62 23.64 10.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4782 5.4007 5.211 5.0802 4.3221 2.7886 2.5608 13.50%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 8.38 8.79 6.06 5.61 6.80 9.00 5.21 -
P/RPS 2.87 3.13 2.41 2.31 2.75 2.69 1.74 8.69%
P/EPS 19.12 61.67 142.85 218.17 13.84 29.22 15.66 3.38%
EY 5.23 1.62 0.70 0.46 7.22 3.42 6.38 -3.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.62 1.16 1.05 1.27 2.37 1.45 0.78%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 21/02/18 28/02/17 17/02/16 13/02/15 27/01/14 20/02/13 -
Price 8.17 8.89 6.48 6.18 7.01 8.68 5.40 -
P/RPS 2.79 3.17 2.58 2.54 2.83 2.60 1.81 7.47%
P/EPS 18.64 62.37 152.75 240.34 14.27 28.19 16.24 2.32%
EY 5.37 1.60 0.65 0.42 7.01 3.55 6.16 -2.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.64 1.24 1.16 1.31 2.29 1.50 -0.22%

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