[AIRPORT] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 35895.52%
YoY- 1465.87%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,246,806 1,080,034 1,036,142 711,333 1,120,767 1,328,275 813,202 7.37%
PBT 51,532 84,633 -53,814 597,469 83,932 134,808 135,863 -14.90%
Tax -23,674 -47,504 13,553 -19,744 -47,519 -56,781 -39,110 -8.01%
NP 27,858 37,129 -40,261 577,725 36,413 78,027 96,753 -18.72%
-
NP to SH 27,858 33,322 -39,838 577,728 36,895 78,027 96,753 -18.72%
-
Tax Rate 45.94% 56.13% - 3.30% 56.62% 42.12% 28.79% -
Total Cost 1,218,948 1,042,905 1,076,403 133,608 1,084,354 1,250,248 716,449 9.25%
-
Net Worth 9,011,402 8,694,828 8,476,650 7,214,528 3,693,350 4,358,261 3,300,483 18.20%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 9,011,402 8,694,828 8,476,650 7,214,528 3,693,350 4,358,261 3,300,483 18.20%
NOSH 1,659,191 1,659,191 1,659,191 1,351,161 1,231,116 1,209,720 1,100,161 7.08%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 2.23% 3.44% -3.89% 81.22% 3.25% 5.87% 11.90% -
ROE 0.31% 0.38% -0.47% 8.01% 1.00% 1.79% 2.93% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 75.15 65.09 65.14 52.65 91.04 109.80 73.92 0.27%
EPS -0.07 0.49 -4.35 42.73 2.96 6.45 8.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4312 5.2404 5.3287 5.3395 3.00 3.6027 3.00 10.38%
Adjusted Per Share Value based on latest NOSH - 1,351,161
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 74.72 64.73 62.10 42.63 67.17 79.61 48.74 7.37%
EPS 1.67 2.00 -2.39 34.62 2.21 4.68 5.80 -18.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4007 5.211 5.0802 4.3238 2.2135 2.612 1.978 18.20%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 8.79 6.06 5.61 6.80 9.00 5.21 5.80 -
P/RPS 11.70 9.31 8.61 12.92 9.89 4.74 7.85 6.87%
P/EPS 523.52 301.74 -224.01 15.90 300.31 80.78 65.95 41.19%
EY 0.19 0.33 -0.45 6.29 0.33 1.24 1.52 -29.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.16 1.05 1.27 3.00 1.45 1.93 -2.87%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 21/02/18 28/02/17 17/02/16 13/02/15 27/01/14 20/02/13 21/02/12 -
Price 8.89 6.48 6.18 7.01 8.68 5.40 5.78 -
P/RPS 11.83 9.95 9.49 13.32 9.53 4.92 7.82 7.13%
P/EPS 529.48 322.66 -246.77 16.39 289.64 83.72 65.72 41.54%
EY 0.19 0.31 -0.41 6.10 0.35 1.19 1.52 -29.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.24 1.16 1.31 2.89 1.50 1.93 -2.67%

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