Highlights

[AIRPORT] QoQ Annualized Quarter Result on 2014-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 03-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -32.06%    YoY -     -74.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 3,632,278 3,504,716 3,343,721 3,509,850 3,913,256 3,124,324 4,098,759 -7.76%
  QoQ % 3.64% 4.81% -4.73% -10.31% 25.25% -23.77% -
  Horiz. % 88.62% 85.51% 81.58% 85.63% 95.47% 76.23% 100.00%
PBT 81,946 157,184 749,327 202,478 282,494 715,908 553,168 -72.10%
  QoQ % -47.87% -79.02% 270.08% -28.32% -60.54% 29.42% -
  Horiz. % 14.81% 28.42% 135.46% 36.60% 51.07% 129.42% 100.00%
Tax -58,172 -29,196 -85,988 -88,325 -114,422 -201,064 -175,621 -52.22%
  QoQ % -99.25% 66.05% 2.65% 22.81% 43.09% -14.49% -
  Horiz. % 33.12% 16.62% 48.96% 50.29% 65.15% 114.49% 100.00%
NP 23,774 127,988 663,339 114,153 168,072 514,844 377,547 -84.25%
  QoQ % -81.42% -80.71% 481.09% -32.08% -67.35% 36.37% -
  Horiz. % 6.30% 33.90% 175.70% 30.24% 44.52% 136.37% 100.00%
NP to SH 24,482 130,312 663,368 114,188 168,072 514,844 377,483 -83.94%
  QoQ % -81.21% -80.36% 480.94% -32.06% -67.35% 36.39% -
  Horiz. % 6.49% 34.52% 175.73% 30.25% 44.52% 136.39% 100.00%
Tax Rate 70.99 % 18.57 % 11.48 % 43.62 % 40.50 % 28.09 % 31.75 % 71.24%
  QoQ % 282.28% 61.76% -73.68% 7.70% 44.18% -11.53% -
  Horiz. % 223.59% 58.49% 36.16% 137.39% 127.56% 88.47% 100.00%
Total Cost 3,608,504 3,376,728 2,680,382 3,395,697 3,745,184 2,609,480 3,721,212 -2.04%
  QoQ % 6.86% 25.98% -21.07% -9.33% 43.52% -29.88% -
  Horiz. % 96.97% 90.74% 72.03% 91.25% 100.64% 70.12% 100.00%
Net Worth 7,971,906 13,244,484 7,211,697 5,636,674 5,552,830 5,336,012 4,652,989 43.32%
  QoQ % -39.81% 83.65% 27.94% 1.51% 4.06% 14.68% -
  Horiz. % 171.33% 284.64% 154.99% 121.14% 119.34% 114.68% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 7,971,906 13,244,484 7,211,697 5,636,674 5,552,830 5,336,012 4,652,989 43.32%
  QoQ % -39.81% 83.65% 27.94% 1.51% 4.06% 14.68% -
  Horiz. % 171.33% 284.64% 154.99% 121.14% 119.34% 114.68% 100.00%
NOSH 1,521,182 2,545,156 1,350,631 1,336,053 1,317,178 1,263,110 1,225,761 15.53%
  QoQ % -40.23% 88.44% 1.09% 1.43% 4.28% 3.05% -
  Horiz. % 124.10% 207.64% 110.19% 109.00% 107.46% 103.05% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.65 % 3.65 % 19.84 % 3.25 % 4.29 % 16.48 % 9.21 % -83.00%
  QoQ % -82.19% -81.60% 510.46% -24.24% -73.97% 78.94% -
  Horiz. % 7.06% 39.63% 215.42% 35.29% 46.58% 178.94% 100.00%
ROE 0.31 % 0.98 % 9.20 % 2.03 % 3.03 % 9.65 % 8.11 % -88.72%
  QoQ % -68.37% -89.35% 353.20% -33.00% -68.60% 18.99% -
  Horiz. % 3.82% 12.08% 113.44% 25.03% 37.36% 118.99% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 238.78 137.70 247.57 262.70 297.09 247.35 334.38 -20.16%
  QoQ % 73.41% -44.38% -5.76% -11.58% 20.11% -26.03% -
  Horiz. % 71.41% 41.18% 74.04% 78.56% 88.85% 73.97% 100.00%
EPS -2.18 5.12 49.10 8.55 12.76 40.76 30.79 -
  QoQ % -142.58% -89.57% 474.27% -32.99% -68.69% 32.38% -
  Horiz. % -7.08% 16.63% 159.47% 27.77% 41.44% 132.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.2406 5.2038 5.3395 4.2189 4.2157 4.2245 3.7960 24.06%
  QoQ % 0.71% -2.54% 26.56% 0.08% -0.21% 11.29% -
  Horiz. % 138.06% 137.09% 140.66% 111.14% 111.06% 111.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,823,211
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 199.22 192.23 183.40 192.51 214.64 171.36 224.81 -7.76%
  QoQ % 3.64% 4.81% -4.73% -10.31% 25.26% -23.78% -
  Horiz. % 88.62% 85.51% 81.58% 85.63% 95.48% 76.22% 100.00%
EPS 1.34 7.15 36.38 6.26 9.22 28.24 20.70 -83.96%
  QoQ % -81.26% -80.35% 481.15% -32.10% -67.35% 36.43% -
  Horiz. % 6.47% 34.54% 175.75% 30.24% 44.54% 136.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.3725 7.2644 3.9555 3.0916 3.0456 2.9267 2.5521 43.32%
  QoQ % -39.81% 83.65% 27.94% 1.51% 4.06% 14.68% -
  Horiz. % 171.33% 284.64% 154.99% 121.14% 119.34% 114.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.2100 7.0000 6.8000 7.4900 7.9800 8.0000 9.0000 -
P/RPS 2.60 5.08 2.75 2.85 2.69 3.23 2.69 -2.25%
  QoQ % -48.82% 84.73% -3.51% 5.95% -16.72% 20.07% -
  Horiz. % 96.65% 188.85% 102.23% 105.95% 100.00% 120.07% 100.00%
P/EPS 385.86 136.72 13.84 87.64 62.54 19.63 29.22 461.33%
  QoQ % 182.23% 887.86% -84.21% 40.13% 218.59% -32.82% -
  Horiz. % 1,320.53% 467.90% 47.36% 299.93% 214.03% 67.18% 100.00%
EY 0.26 0.73 7.22 1.14 1.60 5.10 3.42 -82.14%
  QoQ % -64.38% -89.89% 533.33% -28.75% -68.63% 49.12% -
  Horiz. % 7.60% 21.35% 211.11% 33.33% 46.78% 149.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.18 1.35 1.27 1.78 1.89 1.89 2.37 -37.26%
  QoQ % -12.59% 6.30% -28.65% -5.82% 0.00% -20.25% -
  Horiz. % 49.79% 56.96% 53.59% 75.11% 79.75% 79.75% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/07/15 05/05/15 13/02/15 03/11/14 24/07/14 24/04/14 27/01/14 -
Price 6.0500 6.8200 7.0100 7.2300 7.6000 8.0200 8.6800 -
P/RPS 2.53 4.95 2.83 2.75 2.56 3.24 2.60 -1.81%
  QoQ % -48.89% 74.91% 2.91% 7.42% -20.99% 24.62% -
  Horiz. % 97.31% 190.38% 108.85% 105.77% 98.46% 124.62% 100.00%
P/EPS 375.91 133.20 14.27 84.59 59.56 19.68 28.19 465.01%
  QoQ % 182.21% 833.43% -83.13% 42.02% 202.64% -30.19% -
  Horiz. % 1,333.49% 472.51% 50.62% 300.07% 211.28% 69.81% 100.00%
EY 0.27 0.75 7.01 1.18 1.68 5.08 3.55 -82.13%
  QoQ % -64.00% -89.30% 494.07% -29.76% -66.93% 43.10% -
  Horiz. % 7.61% 21.13% 197.46% 33.24% 47.32% 143.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.15 1.31 1.31 1.71 1.80 1.90 2.29 -36.90%
  QoQ % -12.21% 0.00% -23.39% -5.00% -5.26% -17.03% -
  Horiz. % 50.22% 57.21% 57.21% 74.67% 78.60% 82.97% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

218  266  536  1305 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.325+0.01 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.22-0.03 
 SAPNRG 0.28-0.01 
 KNM 0.405+0.01 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.0950.00 
 MNC 0.115+0.005 
 HSI-H6S 0.19+0.035 

TOP ARTICLES

1. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. [12Invest] 壹贰讲股 - 浅谈冷门油气股 Deleum Berhad(5132) [12Invest] - 壹贰讲股
Partners & Brokers