[AIRPORT] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 11.3%
YoY- 437.73%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 4,846,837 4,485,566 4,128,876 3,545,398 3,753,155 4,306,267 3,032,989 8.12%
PBT 804,651 367,588 44,886 697,222 235,791 604,047 603,810 4.89%
Tax -77,586 -121,217 -49,100 -39,124 -113,762 -184,883 -190,626 -13.90%
NP 727,065 246,371 -4,214 658,098 122,029 419,164 413,184 9.87%
-
NP to SH 727,065 241,952 -2,772 658,924 122,537 418,618 413,184 9.87%
-
Tax Rate 9.64% 32.98% 109.39% 5.61% 48.25% 30.61% 31.57% -
Total Cost 4,119,772 4,239,195 4,133,090 2,887,300 3,631,126 3,887,103 2,619,805 7.83%
-
Net Worth 9,162,554 8,803,339 8,619,667 7,838,455 5,642,779 4,688,062 4,347,057 13.22%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 9,162,554 8,803,339 8,619,667 7,838,455 5,642,779 4,688,062 4,347,057 13.22%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,337,500 1,224,516 1,209,935 5.40%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 15.00% 5.49% -0.10% 18.56% 3.25% 9.73% 13.62% -
ROE 7.94% 2.75% -0.03% 8.41% 2.17% 8.93% 9.50% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 292.12 270.35 248.85 226.15 280.61 351.67 250.67 2.58%
EPS 43.82 14.58 -0.17 42.03 9.16 34.19 34.15 4.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5223 5.3058 5.1951 5.00 4.2189 3.8285 3.5928 7.42%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 290.48 268.83 247.45 212.48 224.93 258.08 181.77 8.12%
EPS 43.57 14.50 -0.17 39.49 7.34 25.09 24.76 9.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4913 5.276 5.1659 4.6978 3.3818 2.8097 2.6053 13.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 8.90 8.50 6.54 5.25 7.49 7.59 5.56 -
P/RPS 3.05 3.14 2.63 2.32 2.67 2.16 2.22 5.43%
P/EPS 20.31 58.29 -3,914.54 12.49 81.75 22.20 16.28 3.75%
EY 4.92 1.72 -0.03 8.01 1.22 4.50 6.14 -3.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.60 1.26 1.05 1.78 1.98 1.55 0.63%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 24/11/17 27/10/16 27/10/15 03/11/14 31/10/13 23/10/12 -
Price 7.80 8.24 6.50 5.37 7.23 8.41 5.87 -
P/RPS 2.67 3.05 2.61 2.37 2.58 2.39 2.34 2.22%
P/EPS 17.80 56.51 -3,890.60 12.78 78.92 24.60 17.19 0.58%
EY 5.62 1.77 -0.03 7.83 1.27 4.06 5.82 -0.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.55 1.25 1.07 1.71 2.20 1.63 -2.38%

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