[AIRPORT] YoY Annualized 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- -80.36%
YoY- -74.69%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 4,863,184 4,373,388 4,077,876 3,504,716 3,124,324 4,108,748 2,630,820 10.77%
PBT 1,890,868 411,632 152,836 157,184 715,908 744,248 614,668 20.58%
Tax -112,472 -150,456 -86,824 -29,196 -201,064 -239,196 -203,752 -9.42%
NP 1,778,396 261,176 66,012 127,988 514,844 505,052 410,916 27.64%
-
NP to SH 1,778,396 257,132 68,052 130,312 514,844 504,240 410,916 27.64%
-
Tax Rate 5.95% 36.55% 56.81% 18.57% 28.09% 32.14% 33.15% -
Total Cost 3,084,788 4,112,212 4,011,864 3,376,728 2,609,480 3,603,696 2,219,904 5.63%
-
Net Worth 9,100,667 8,295,959 8,661,313 13,244,484 5,336,012 4,420,123 3,919,634 15.06%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 9,100,667 8,295,959 8,661,313 13,244,484 5,336,012 4,420,123 3,919,634 15.06%
NOSH 1,659,191 1,659,191 1,659,191 2,545,156 1,263,110 1,215,621 1,114,197 6.85%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 36.57% 5.97% 1.62% 3.65% 16.48% 12.29% 15.62% -
ROE 19.54% 3.10% 0.79% 0.98% 9.65% 11.41% 10.48% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 293.11 263.59 245.77 137.70 247.35 338.00 236.12 3.66%
EPS 103.76 12.32 0.52 5.12 40.76 41.56 36.88 18.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.485 5.00 5.2202 5.2038 4.2245 3.6361 3.5179 7.67%
Adjusted Per Share Value based on latest NOSH - 2,545,156
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 291.46 262.11 244.40 210.05 187.25 246.25 157.67 10.77%
EPS 106.58 15.41 4.08 7.81 30.86 30.22 24.63 27.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4542 4.9719 5.1909 7.9377 3.198 2.6491 2.3491 15.06%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 8.85 6.95 6.80 7.00 8.00 5.86 5.85 -
P/RPS 3.02 2.64 2.77 5.08 3.23 1.73 2.48 3.33%
P/EPS 8.26 44.85 165.79 136.72 19.63 14.13 15.86 -10.29%
EY 12.11 2.23 0.60 0.73 5.10 7.08 6.30 11.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.39 1.30 1.35 1.89 1.61 1.66 -0.50%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 28/04/17 27/04/16 05/05/15 24/04/14 26/04/13 26/04/12 -
Price 8.46 7.60 6.50 6.82 8.02 6.00 5.75 -
P/RPS 2.89 2.88 2.64 4.95 3.24 1.78 2.44 2.85%
P/EPS 7.89 49.04 158.48 133.20 19.68 14.46 15.59 -10.72%
EY 12.67 2.04 0.63 0.75 5.08 6.91 6.41 12.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.52 1.25 1.31 1.90 1.65 1.63 -0.94%

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