Highlights

[AIRPORT] QoQ Cumulative Quarter Result on 2020-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -446.70%    YoY -     -135.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,602,703 1,206,016 933,836 5,213,107 3,868,678 2,513,518 1,252,318 17.82%
  QoQ % 32.89% 29.15% -82.09% 34.75% 53.91% 100.71% -
  Horiz. % 127.98% 96.30% 74.57% 416.28% 308.92% 200.71% 100.00%
PBT -688,751 -303,894 -35,547 659,151 613,005 366,226 164,626 -
  QoQ % -126.64% -754.91% -105.39% 7.53% 67.38% 122.46% -
  Horiz. % -418.37% -184.60% -21.59% 400.39% 372.36% 222.46% 100.00%
Tax 257,578 192,439 15,160 -122,109 -105,476 -56,567 -15,045 -
  QoQ % 33.85% 1,169.39% 112.42% -15.77% -86.46% -275.99% -
  Horiz. % -1,712.05% -1,279.09% -100.76% 811.63% 701.07% 375.99% 100.00%
NP -431,173 -111,455 -20,387 537,042 507,529 309,659 149,581 -
  QoQ % -286.86% -446.70% -103.80% 5.82% 63.90% 107.02% -
  Horiz. % -288.25% -74.51% -13.63% 359.03% 339.30% 207.02% 100.00%
NP to SH -431,173 -111,455 -20,387 537,042 507,529 309,659 149,581 -
  QoQ % -286.86% -446.70% -103.80% 5.82% 63.90% 107.02% -
  Horiz. % -288.25% -74.51% -13.63% 359.03% 339.30% 207.02% 100.00%
Tax Rate - % - % - % 18.53 % 17.21 % 15.45 % 9.14 % -
  QoQ % 0.00% 0.00% 0.00% 7.67% 11.39% 69.04% -
  Horiz. % 0.00% 0.00% 0.00% 202.74% 188.29% 169.04% 100.00%
Total Cost 2,033,876 1,317,471 954,223 4,676,065 3,361,149 2,203,859 1,102,737 50.23%
  QoQ % 54.38% 38.07% -79.59% 39.12% 52.51% 99.85% -
  Horiz. % 184.44% 119.47% 86.53% 424.04% 304.80% 199.85% 100.00%
Net Worth 8,805,828 9,112,281 9,190,927 9,325,321 9,308,895 9,257,294 9,210,174 -2.94%
  QoQ % -3.36% -0.86% -1.44% 0.18% 0.56% 0.51% -
  Horiz. % 95.61% 98.94% 99.79% 101.25% 101.07% 100.51% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 8,805,828 9,112,281 9,190,927 9,325,321 9,308,895 9,257,294 9,210,174 -2.94%
  QoQ % -3.36% -0.86% -1.44% 0.18% 0.56% 0.51% -
  Horiz. % 95.61% 98.94% 99.79% 101.25% 101.07% 100.51% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -26.90 % -9.24 % -2.18 % 10.30 % 13.12 % 12.32 % 11.94 % -
  QoQ % -191.13% -323.85% -121.17% -21.49% 6.49% 3.18% -
  Horiz. % -225.29% -77.39% -18.26% 86.26% 109.88% 103.18% 100.00%
ROE -4.90 % -1.22 % -0.22 % 5.76 % 5.45 % 3.35 % 1.62 % -
  QoQ % -301.64% -454.55% -103.82% 5.69% 62.69% 106.79% -
  Horiz. % -302.47% -75.31% -13.58% 355.56% 336.42% 206.79% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 96.60 72.69 56.28 314.20 233.17 151.49 75.48 17.82%
  QoQ % 32.89% 29.16% -82.09% 34.75% 53.92% 100.70% -
  Horiz. % 127.98% 96.30% 74.56% 416.27% 308.92% 200.70% 100.00%
EPS -28.59 -8.45 -2.09 28.90 28.00 16.94 8.16 -
  QoQ % -238.34% -304.31% -107.23% 3.21% 65.29% 107.60% -
  Horiz. % -350.37% -103.55% -25.61% 354.17% 343.14% 207.60% 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 5.3073 5.4920 5.5394 5.6204 5.6105 5.5794 5.5510 -2.94%
  QoQ % -3.36% -0.86% -1.44% 0.18% 0.56% 0.51% -
  Horiz. % 95.61% 98.94% 99.79% 101.25% 101.07% 100.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 96.60 72.69 56.28 314.20 233.17 151.49 75.48 17.82%
  QoQ % 32.89% 29.16% -82.09% 34.75% 53.92% 100.70% -
  Horiz. % 127.98% 96.30% 74.56% 416.27% 308.92% 200.70% 100.00%
EPS -28.59 -8.45 -2.09 28.90 28.00 16.94 8.16 -
  QoQ % -238.34% -304.31% -107.23% 3.21% 65.29% 107.60% -
  Horiz. % -350.37% -103.55% -25.61% 354.17% 343.14% 207.60% 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 5.3073 5.4920 5.5394 5.6204 5.6105 5.5794 5.5510 -2.94%
  QoQ % -3.36% -0.86% -1.44% 0.18% 0.56% 0.51% -
  Horiz. % 95.61% 98.94% 99.79% 101.25% 101.07% 100.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 4.7400 5.4500 4.3200 7.6000 8.6500 8.5300 7.2400 -
P/RPS 4.91 7.50 7.68 2.42 3.71 5.63 9.59 -35.92%
  QoQ % -34.53% -2.34% 217.36% -34.77% -34.10% -41.29% -
  Horiz. % 51.20% 78.21% 80.08% 25.23% 38.69% 58.71% 100.00%
P/EPS -18.24 -81.13 -351.58 23.48 28.28 45.70 80.31 -
  QoQ % 77.52% 76.92% -1,597.36% -16.97% -38.12% -43.10% -
  Horiz. % -22.71% -101.02% -437.78% 29.24% 35.21% 56.90% 100.00%
EY -5.48 -1.23 -0.28 4.26 3.54 2.19 1.25 -
  QoQ % -345.53% -339.29% -106.57% 20.34% 61.64% 75.20% -
  Horiz. % -438.40% -98.40% -22.40% 340.80% 283.20% 175.20% 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 0.89 0.99 0.78 1.35 1.54 1.53 1.30 -22.27%
  QoQ % -10.10% 26.92% -42.22% -12.34% 0.65% 17.69% -
  Horiz. % 68.46% 76.15% 60.00% 103.85% 118.46% 117.69% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 27/08/20 22/05/20 28/02/20 27/11/19 30/08/19 31/05/19 -
Price 5.5000 5.2500 4.9400 6.5900 8.2200 8.2300 7.2900 -
P/RPS 5.69 7.22 8.78 2.10 3.53 5.43 9.66 -29.66%
  QoQ % -21.19% -17.77% 318.10% -40.51% -34.99% -43.79% -
  Horiz. % 58.90% 74.74% 90.89% 21.74% 36.54% 56.21% 100.00%
P/EPS -21.16 -78.15 -402.04 20.36 26.87 44.10 80.86 -
  QoQ % 72.92% 80.56% -2,074.66% -24.23% -39.07% -45.46% -
  Horiz. % -26.17% -96.65% -497.21% 25.18% 33.23% 54.54% 100.00%
EY -4.72 -1.28 -0.25 4.91 3.72 2.27 1.24 -
  QoQ % -268.75% -412.00% -105.09% 31.99% 63.88% 83.06% -
  Horiz. % -380.65% -103.23% -20.16% 395.97% 300.00% 183.06% 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 1.04 0.96 0.89 1.17 1.47 1.48 1.31 -14.23%
  QoQ % 8.33% 7.87% -23.93% -20.41% -0.68% 12.98% -
  Horiz. % 79.39% 73.28% 67.94% 89.31% 112.21% 112.98% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS