Highlights

[AIRPORT] QoQ Annualized Quarter Result on 2015-09-30 [#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 -     339.73%    YoY -     -5.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 4,034,146 4,077,876 3,870,207 3,778,753 3,632,278 3,504,716 3,343,721 13.34%
  QoQ % -1.07% 5.37% 2.42% 4.03% 3.64% 4.81% -
  Horiz. % 120.65% 121.96% 115.75% 113.01% 108.63% 104.81% 100.00%
PBT 111,442 152,836 45,939 133,002 81,946 157,184 749,327 -71.96%
  QoQ % -27.08% 232.69% -65.46% 62.31% -47.87% -79.02% -
  Horiz. % 14.87% 20.40% 6.13% 17.75% 10.94% 20.98% 100.00%
Tax -61,250 -86,824 -5,827 -25,840 -58,172 -29,196 -85,988 -20.26%
  QoQ % 29.45% -1,390.03% 77.45% 55.58% -99.25% 66.05% -
  Horiz. % 71.23% 100.97% 6.78% 30.05% 67.65% 33.95% 100.00%
NP 50,192 66,012 40,112 107,162 23,774 127,988 663,339 -82.14%
  QoQ % -23.97% 64.57% -62.57% 350.76% -81.42% -80.71% -
  Horiz. % 7.57% 9.95% 6.05% 16.16% 3.58% 19.29% 100.00%
NP to SH 52,782 68,052 40,904 107,654 24,482 130,312 663,368 -81.53%
  QoQ % -22.44% 66.37% -62.00% 339.73% -81.21% -80.36% -
  Horiz. % 7.96% 10.26% 6.17% 16.23% 3.69% 19.64% 100.00%
Tax Rate 54.96 % 56.81 % 12.68 % 19.43 % 70.99 % 18.57 % 11.48 % 184.33%
  QoQ % -3.26% 348.03% -34.74% -72.63% 282.28% 61.76% -
  Horiz. % 478.75% 494.86% 110.45% 169.25% 618.38% 161.76% 100.00%
Total Cost 3,983,954 4,011,864 3,830,095 3,671,590 3,608,504 3,376,728 2,680,382 30.27%
  QoQ % -0.70% 4.75% 4.32% 1.75% 6.86% 25.98% -
  Horiz. % 148.63% 149.68% 142.89% 136.98% 134.63% 125.98% 100.00%
Net Worth 8,605,232 8,661,313 8,476,650 8,637,193 7,971,906 13,244,484 7,211,697 12.51%
  QoQ % -0.65% 2.18% -1.86% 8.35% -39.81% 83.65% -
  Horiz. % 119.32% 120.10% 117.54% 119.77% 110.54% 183.65% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 8,605,232 8,661,313 8,476,650 8,637,193 7,971,906 13,244,484 7,211,697 12.51%
  QoQ % -0.65% 2.18% -1.86% 8.35% -39.81% 83.65% -
  Horiz. % 119.32% 120.10% 117.54% 119.77% 110.54% 183.65% 100.00%
NOSH 1,659,191 1,659,191 1,590,754 1,567,691 1,521,182 2,545,156 1,350,631 14.72%
  QoQ % 0.00% 4.30% 1.47% 3.06% -40.23% 88.44% -
  Horiz. % 122.85% 122.85% 117.78% 116.07% 112.63% 188.44% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.24 % 1.62 % 1.04 % 2.84 % 0.65 % 3.65 % 19.84 % -84.28%
  QoQ % -23.46% 55.77% -63.38% 336.92% -82.19% -81.60% -
  Horiz. % 6.25% 8.17% 5.24% 14.31% 3.28% 18.40% 100.00%
ROE 0.61 % 0.79 % 0.48 % 1.25 % 0.31 % 0.98 % 9.20 % -83.65%
  QoQ % -22.78% 64.58% -61.60% 303.23% -68.37% -89.35% -
  Horiz. % 6.63% 8.59% 5.22% 13.59% 3.37% 10.65% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 243.14 245.77 243.29 241.04 238.78 137.70 247.57 -1.20%
  QoQ % -1.07% 1.02% 0.93% 0.95% 73.41% -44.38% -
  Horiz. % 98.21% 99.27% 98.27% 97.36% 96.45% 55.62% 100.00%
EPS -0.44 0.52 -1.09 3.17 -2.18 5.12 49.10 -
  QoQ % -184.62% 147.71% -134.38% 245.41% -142.58% -89.57% -
  Horiz. % -0.90% 1.06% -2.22% 6.46% -4.44% 10.43% 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 5.1864 5.2202 5.3287 5.5095 5.2406 5.2038 5.3395 -1.92%
  QoQ % -0.65% -2.04% -3.28% 5.13% 0.71% -2.54% -
  Horiz. % 97.13% 97.77% 99.80% 103.18% 98.15% 97.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 243.14 245.77 233.26 227.75 218.92 211.23 201.53 13.34%
  QoQ % -1.07% 5.36% 2.42% 4.03% 3.64% 4.81% -
  Horiz. % 120.65% 121.95% 115.74% 113.01% 108.63% 104.81% 100.00%
EPS -0.44 0.52 2.47 6.49 1.48 7.85 39.98 -
  QoQ % -184.62% -78.95% -61.94% 338.51% -81.15% -80.37% -
  Horiz. % -1.10% 1.30% 6.18% 16.23% 3.70% 19.63% 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 5.1864 5.2202 5.1089 5.2057 4.8047 7.9825 4.3465 12.51%
  QoQ % -0.65% 2.18% -1.86% 8.35% -39.81% 83.65% -
  Horiz. % 119.32% 120.10% 117.54% 119.77% 110.54% 183.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 6.1200 6.8000 5.6100 5.2500 6.2100 7.0000 6.8000 -
P/RPS 2.52 2.77 2.31 2.18 2.60 5.08 2.75 -5.66%
  QoQ % -9.03% 19.91% 5.96% -16.15% -48.82% 84.73% -
  Horiz. % 91.64% 100.73% 84.00% 79.27% 94.55% 184.73% 100.00%
P/EPS 192.38 165.79 218.17 76.45 385.86 136.72 13.84 479.05%
  QoQ % 16.04% -24.01% 185.38% -80.19% 182.23% 887.86% -
  Horiz. % 1,390.03% 1,197.90% 1,576.37% 552.38% 2,788.01% 987.86% 100.00%
EY 0.52 0.60 0.46 1.31 0.26 0.73 7.22 -82.72%
  QoQ % -13.33% 30.43% -64.89% 403.85% -64.38% -89.89% -
  Horiz. % 7.20% 8.31% 6.37% 18.14% 3.60% 10.11% 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 1.30 1.05 0.95 1.18 1.35 1.27 -4.79%
  QoQ % -9.23% 23.81% 10.53% -19.49% -12.59% 6.30% -
  Horiz. % 92.91% 102.36% 82.68% 74.80% 92.91% 106.30% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 28/07/16 27/04/16 17/02/16 27/10/15 30/07/15 05/05/15 13/02/15 -
Price 5.8500 6.5000 6.1800 5.3700 6.0500 6.8200 7.0100 -
P/RPS 2.41 2.64 2.54 2.23 2.53 4.95 2.83 -10.17%
  QoQ % -8.71% 3.94% 13.90% -11.86% -48.89% 74.91% -
  Horiz. % 85.16% 93.29% 89.75% 78.80% 89.40% 174.91% 100.00%
P/EPS 183.89 158.48 240.34 78.20 375.91 133.20 14.27 450.51%
  QoQ % 16.03% -34.06% 207.34% -79.20% 182.21% 833.43% -
  Horiz. % 1,288.65% 1,110.58% 1,684.23% 548.00% 2,634.27% 933.43% 100.00%
EY 0.54 0.63 0.42 1.28 0.27 0.75 7.01 -81.92%
  QoQ % -14.29% 50.00% -67.19% 374.07% -64.00% -89.30% -
  Horiz. % 7.70% 8.99% 5.99% 18.26% 3.85% 10.70% 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 1.13 1.25 1.16 0.97 1.15 1.31 1.31 -9.39%
  QoQ % -9.60% 7.76% 19.59% -15.65% -12.21% 0.00% -
  Horiz. % 86.26% 95.42% 88.55% 74.05% 87.79% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

413  159  442  1195 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.49+0.04 
 SAPNRG 0.105+0.01 
 AGES-PA 0.010.00 
 LAMBO 0.010.00 
 ARMADA 0.175+0.01 
 VELESTO 0.17+0.01 
 MINETEC 0.185+0.015 
 HSI-H8M 0.495-0.11 
 KNM 0.16+0.015 
 HSI-C9J 0.17+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers