Highlights

[AIRPORT] QoQ Annualized Quarter Result on 2016-09-30 [#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 -     -6.37%    YoY -     -54.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 4,387,152 4,373,388 4,172,768 4,123,645 4,034,146 4,077,876 3,870,207 8.73%
  QoQ % 0.31% 4.81% 1.19% 2.22% -1.07% 5.37% -
  Horiz. % 113.36% 113.00% 107.82% 106.55% 104.24% 105.37% 100.00%
PBT 384,468 411,632 183,331 131,598 111,442 152,836 45,939 312.74%
  QoQ % -6.60% 124.53% 39.31% 18.09% -27.08% 232.69% -
  Horiz. % 836.91% 896.04% 399.07% 286.46% 242.59% 332.69% 100.00%
Tax -125,370 -150,456 -110,157 -83,537 -61,250 -86,824 -5,827 675.02%
  QoQ % 16.67% -36.58% -31.87% -36.39% 29.45% -1,390.03% -
  Horiz. % 2,151.54% 2,582.05% 1,890.46% 1,433.62% 1,051.14% 1,490.03% 100.00%
NP 259,098 261,176 73,174 48,061 50,192 66,012 40,112 247.23%
  QoQ % -0.80% 256.92% 52.25% -4.25% -23.97% 64.57% -
  Horiz. % 645.94% 651.12% 182.42% 119.82% 125.13% 164.57% 100.00%
NP to SH 257,874 257,132 70,386 49,420 52,782 68,052 40,904 241.65%
  QoQ % 0.29% 265.32% 42.42% -6.37% -22.44% 66.37% -
  Horiz. % 630.44% 628.62% 172.08% 120.82% 129.04% 166.37% 100.00%
Tax Rate 32.61 % 36.55 % 60.09 % 63.48 % 54.96 % 56.81 % 12.68 % 87.82%
  QoQ % -10.78% -39.17% -5.34% 15.50% -3.26% 348.03% -
  Horiz. % 257.18% 288.25% 473.90% 500.63% 433.44% 448.03% 100.00%
Total Cost 4,128,054 4,112,212 4,099,594 4,075,584 3,983,954 4,011,864 3,830,095 5.13%
  QoQ % 0.39% 0.31% 0.59% 2.30% -0.70% 4.75% -
  Horiz. % 107.78% 107.37% 107.04% 106.41% 104.02% 104.75% 100.00%
Net Worth 8,750,080 8,295,959 8,694,828 8,619,667 8,605,232 8,661,313 8,476,650 2.14%
  QoQ % 5.47% -4.59% 0.87% 0.17% -0.65% 2.18% -
  Horiz. % 103.23% 97.87% 102.57% 101.69% 101.52% 102.18% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 8,750,080 8,295,959 8,694,828 8,619,667 8,605,232 8,661,313 8,476,650 2.14%
  QoQ % 5.47% -4.59% 0.87% 0.17% -0.65% 2.18% -
  Horiz. % 103.23% 97.87% 102.57% 101.69% 101.52% 102.18% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,590,754 2.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 4.30% -
  Horiz. % 104.30% 104.30% 104.30% 104.30% 104.30% 104.30% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.91 % 5.97 % 1.75 % 1.17 % 1.24 % 1.62 % 1.04 % 218.78%
  QoQ % -1.01% 241.14% 49.57% -5.65% -23.46% 55.77% -
  Horiz. % 568.27% 574.04% 168.27% 112.50% 119.23% 155.77% 100.00%
ROE 2.95 % 3.10 % 0.81 % 0.57 % 0.61 % 0.79 % 0.48 % 235.89%
  QoQ % -4.84% 282.72% 42.11% -6.56% -22.78% 64.58% -
  Horiz. % 614.58% 645.83% 168.75% 118.75% 127.08% 164.58% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 264.42 263.59 251.49 248.53 243.14 245.77 243.29 5.71%
  QoQ % 0.31% 4.81% 1.19% 2.22% -1.07% 1.02% -
  Horiz. % 108.69% 108.34% 103.37% 102.15% 99.94% 101.02% 100.00%
EPS 12.18 12.32 0.94 -0.57 -0.44 0.52 -1.09 -
  QoQ % -1.14% 1,210.64% 264.91% -29.55% -184.62% 147.71% -
  Horiz. % -1,117.43% -1,130.28% -86.24% 52.29% 40.37% -47.71% 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 5.2737 5.0000 5.2404 5.1951 5.1864 5.2202 5.3287 -0.69%
  QoQ % 5.47% -4.59% 0.87% 0.17% -0.65% -2.04% -
  Horiz. % 98.97% 93.83% 98.34% 97.49% 97.33% 97.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 264.42 263.59 251.49 248.53 243.14 245.77 233.26 8.73%
  QoQ % 0.31% 4.81% 1.19% 2.22% -1.07% 5.36% -
  Horiz. % 113.36% 113.00% 107.82% 106.55% 104.24% 105.36% 100.00%
EPS 12.18 12.32 0.94 -0.57 -0.44 0.52 2.47 189.99%
  QoQ % -1.14% 1,210.64% 264.91% -29.55% -184.62% -78.95% -
  Horiz. % 493.12% 498.79% 38.06% -23.08% -17.81% 21.05% 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 5.2737 5.0000 5.2404 5.1951 5.1864 5.2202 5.1089 2.14%
  QoQ % 5.47% -4.59% 0.87% 0.17% -0.65% 2.18% -
  Horiz. % 103.23% 97.87% 102.57% 101.69% 101.52% 102.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 8.5600 6.9500 6.0600 6.5400 6.1200 6.8000 5.6100 -
P/RPS 3.24 2.64 2.41 2.63 2.52 2.77 2.31 25.33%
  QoQ % 22.73% 9.54% -8.37% 4.37% -9.03% 19.91% -
  Horiz. % 140.26% 114.29% 104.33% 113.85% 109.09% 119.91% 100.00%
P/EPS 55.08 44.85 142.85 219.57 192.38 165.79 218.17 -60.09%
  QoQ % 22.81% -68.60% -34.94% 14.13% 16.04% -24.01% -
  Horiz. % 25.25% 20.56% 65.48% 100.64% 88.18% 75.99% 100.00%
EY 1.82 2.23 0.70 0.46 0.52 0.60 0.46 150.36%
  QoQ % -18.39% 218.57% 52.17% -11.54% -13.33% 30.43% -
  Horiz. % 395.65% 484.78% 152.17% 100.00% 113.04% 130.43% 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 1.62 1.39 1.16 1.26 1.18 1.30 1.05 33.56%
  QoQ % 16.55% 19.83% -7.94% 6.78% -9.23% 23.81% -
  Horiz. % 154.29% 132.38% 110.48% 120.00% 112.38% 123.81% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 31/07/17 28/04/17 28/02/17 27/10/16 28/07/16 27/04/16 17/02/16 -
Price 8.7500 7.6000 6.4800 6.5000 5.8500 6.5000 6.1800 -
P/RPS 3.31 2.88 2.58 2.62 2.41 2.64 2.54 19.33%
  QoQ % 14.93% 11.63% -1.53% 8.71% -8.71% 3.94% -
  Horiz. % 130.31% 113.39% 101.57% 103.15% 94.88% 103.94% 100.00%
P/EPS 56.30 49.04 152.75 218.23 183.89 158.48 240.34 -62.03%
  QoQ % 14.80% -67.90% -30.01% 18.67% 16.03% -34.06% -
  Horiz. % 23.43% 20.40% 63.56% 90.80% 76.51% 65.94% 100.00%
EY 1.78 2.04 0.65 0.46 0.54 0.63 0.42 162.12%
  QoQ % -12.75% 213.85% 41.30% -14.81% -14.29% 50.00% -
  Horiz. % 423.81% 485.71% 154.76% 109.52% 128.57% 150.00% 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 1.66 1.52 1.24 1.25 1.13 1.25 1.16 27.02%
  QoQ % 9.21% 22.58% -0.80% 10.62% -9.60% 7.76% -
  Horiz. % 143.10% 131.03% 106.90% 107.76% 97.41% 107.76% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers