[AIRPORT] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -105.03%
YoY- -100.42%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 5,120,349 4,846,837 4,485,566 4,128,876 3,545,398 3,753,155 4,306,267 2.92%
PBT 640,478 804,651 367,588 44,886 697,222 235,791 604,047 0.98%
Tax -104,853 -77,586 -121,217 -49,100 -39,124 -113,762 -184,883 -9.01%
NP 535,625 727,065 246,371 -4,214 658,098 122,029 419,164 4.16%
-
NP to SH 535,625 727,065 241,952 -2,772 658,924 122,537 418,618 4.19%
-
Tax Rate 16.37% 9.64% 32.98% 109.39% 5.61% 48.25% 30.61% -
Total Cost 4,584,724 4,119,772 4,239,195 4,133,090 2,887,300 3,631,126 3,887,103 2.78%
-
Net Worth 9,308,895 9,162,554 8,803,339 8,619,667 7,838,455 5,642,779 4,688,062 12.10%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 9,308,895 9,162,554 8,803,339 8,619,667 7,838,455 5,642,779 4,688,062 12.10%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,337,500 1,224,516 5.19%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 10.46% 15.00% 5.49% -0.10% 18.56% 3.25% 9.73% -
ROE 5.75% 7.94% 2.75% -0.03% 8.41% 2.17% 8.93% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 308.61 292.12 270.35 248.85 226.15 280.61 351.67 -2.15%
EPS 32.28 43.82 14.58 -0.17 42.03 9.16 34.19 -0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6105 5.5223 5.3058 5.1951 5.00 4.2189 3.8285 6.57%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 285.76 270.49 250.33 230.42 197.86 209.46 240.32 2.92%
EPS 29.89 40.58 13.50 -0.15 36.77 6.84 23.36 4.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1951 5.1134 4.9129 4.8104 4.3745 3.1491 2.6163 12.10%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 8.65 8.90 8.50 6.54 5.25 7.49 7.59 -
P/RPS 2.80 3.05 3.14 2.63 2.32 2.67 2.16 4.41%
P/EPS 26.79 20.31 58.29 -3,914.54 12.49 81.75 22.20 3.18%
EY 3.73 4.92 1.72 -0.03 8.01 1.22 4.50 -3.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.61 1.60 1.26 1.05 1.78 1.98 -4.10%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 21/11/18 24/11/17 27/10/16 27/10/15 03/11/14 31/10/13 -
Price 8.22 7.80 8.24 6.50 5.37 7.23 8.41 -
P/RPS 2.66 2.67 3.05 2.61 2.37 2.58 2.39 1.79%
P/EPS 25.46 17.80 56.51 -3,890.60 12.78 78.92 24.60 0.57%
EY 3.93 5.62 1.77 -0.03 7.83 1.27 4.06 -0.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.41 1.55 1.25 1.07 1.71 2.20 -6.49%

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