Highlights

[AIRPORT] QoQ Cumulative 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 -     559.59%    YoY -     -5.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 2,017,073 1,019,469 3,870,207 2,834,065 1,816,139 876,179 3,343,721 -28.63%
  QoQ % 97.86% -73.66% 36.56% 56.05% 107.28% -73.80% -
  Horiz. % 60.32% 30.49% 115.75% 84.76% 54.31% 26.20% 100.00%
PBT 55,721 38,209 45,939 99,752 40,973 39,296 749,327 -82.34%
  QoQ % 45.83% -16.83% -53.95% 143.46% 4.27% -94.76% -
  Horiz. % 7.44% 5.10% 6.13% 13.31% 5.47% 5.24% 100.00%
Tax -30,625 -21,706 -5,827 -19,380 -29,086 -7,299 -85,988 -49.79%
  QoQ % -41.09% -272.51% 69.93% 33.37% -298.49% 91.51% -
  Horiz. % 35.62% 25.24% 6.78% 22.54% 33.83% 8.49% 100.00%
NP 25,096 16,503 40,112 80,372 11,887 31,997 663,339 -88.75%
  QoQ % 52.07% -58.86% -50.09% 576.13% -62.85% -95.18% -
  Horiz. % 3.78% 2.49% 6.05% 12.12% 1.79% 4.82% 100.00%
NP to SH 26,391 17,013 40,904 80,741 12,241 32,578 663,368 -88.37%
  QoQ % 55.12% -58.41% -49.34% 559.59% -62.43% -95.09% -
  Horiz. % 3.98% 2.56% 6.17% 12.17% 1.85% 4.91% 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 1,991,977 1,002,966 3,830,095 2,753,693 1,804,252 844,182 2,680,382 -17.97%
  QoQ % 98.61% -73.81% 39.09% 52.62% 113.73% -68.51% -
  Horiz. % 74.32% 37.42% 142.89% 102.74% 67.31% 31.49% 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 0.31 % 0.20 % 0.48 % 0.93 % 0.15 % 0.25 % 9.20 % -89.59%
  QoQ % 55.00% -58.33% -48.39% 520.00% -40.00% -97.28% -
  Horiz. % 3.37% 2.17% 5.22% 10.11% 1.63% 2.72% 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 121.57 61.44 243.29 180.78 119.39 34.43 247.57 -37.78%
  QoQ % 97.87% -74.75% 34.58% 51.42% 246.76% -86.09% -
  Horiz. % 49.11% 24.82% 98.27% 73.02% 48.22% 13.91% 100.00%
EPS -0.22 0.13 -1.09 2.38 -1.09 1.28 49.10 -
  QoQ % -269.23% 111.93% -145.80% 318.35% -185.16% -97.39% -
  Horiz. % -0.45% 0.26% -2.22% 4.85% -2.22% 2.61% 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 121.57 61.44 233.26 170.81 109.46 52.81 201.53 -28.63%
  QoQ % 97.87% -73.66% 36.56% 56.05% 107.27% -73.80% -
  Horiz. % 60.32% 30.49% 115.74% 84.76% 54.31% 26.20% 100.00%
EPS -0.22 0.13 2.47 4.87 0.74 1.96 39.98 -
  QoQ % -269.23% -94.74% -49.28% 558.11% -62.24% -95.10% -
  Horiz. % -0.55% 0.33% 6.18% 12.18% 1.85% 4.90% 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 5.03 11.07 2.31 2.90 5.20 20.33 2.75 49.62%
  QoQ % -54.56% 379.22% -20.34% -44.23% -74.42% 639.27% -
  Horiz. % 182.91% 402.55% 84.00% 105.45% 189.09% 739.27% 100.00%
P/EPS 384.76 663.17 218.17 101.94 771.71 546.88 13.84 819.57%
  QoQ % -41.98% 203.97% 114.02% -86.79% 41.11% 3,851.45% -
  Horiz. % 2,780.06% 4,791.69% 1,576.37% 736.56% 5,575.94% 3,951.45% 100.00%
EY 0.26 0.15 0.46 0.98 0.13 0.18 7.22 -89.12%
  QoQ % 73.33% -67.39% -53.06% 653.85% -27.78% -97.51% -
  Horiz. % 3.60% 2.08% 6.37% 13.57% 1.80% 2.49% 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 4.81 10.58 2.54 2.97 5.07 19.81 2.83 42.47%
  QoQ % -54.54% 316.54% -14.48% -41.42% -74.41% 600.00% -
  Horiz. % 169.96% 373.85% 89.75% 104.95% 179.15% 700.00% 100.00%
P/EPS 367.79 633.91 240.34 104.27 751.83 532.81 14.27 774.27%
  QoQ % -41.98% 163.76% 130.50% -86.13% 41.11% 3,633.78% -
  Horiz. % 2,577.37% 4,442.26% 1,684.23% 730.69% 5,268.61% 3,733.78% 100.00%
EY 0.27 0.16 0.42 0.96 0.13 0.19 7.01 -88.62%
  QoQ % 68.75% -61.90% -56.25% 638.46% -31.58% -97.29% -
  Horiz. % 3.85% 2.28% 5.99% 13.69% 1.85% 2.71% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

431  153  436  1189 

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 0.18+0.015 
 VELESTO 0.175+0.015 
 MINETEC 0.185+0.015 
 HSI-H8M 0.495-0.11 
 KNM 0.16+0.015 
 ALAM 0.085+0.01 

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