Highlights

[AIRPORT] QoQ Cumulative 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 -     40.45%    YoY -     -54.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 2,193,576 1,093,347 4,172,768 3,092,734 2,017,073 1,019,469 3,870,207 -31.54%
  QoQ % 100.63% -73.80% 34.92% 53.33% 97.86% -73.66% -
  Horiz. % 56.68% 28.25% 107.82% 79.91% 52.12% 26.34% 100.00%
PBT 192,234 102,908 183,331 98,699 55,721 38,209 45,939 159.90%
  QoQ % 86.80% -43.87% 85.75% 77.13% 45.83% -16.83% -
  Horiz. % 418.45% 224.01% 399.07% 214.85% 121.29% 83.17% 100.00%
Tax -62,685 -37,614 -110,157 -62,653 -30,625 -21,706 -5,827 388.02%
  QoQ % -66.65% 65.85% -75.82% -104.58% -41.09% -272.51% -
  Horiz. % 1,075.77% 645.51% 1,890.46% 1,075.22% 525.57% 372.51% 100.00%
NP 129,549 65,294 73,174 36,046 25,096 16,503 40,112 118.65%
  QoQ % 98.41% -10.77% 103.00% 43.63% 52.07% -58.86% -
  Horiz. % 322.97% 162.78% 182.42% 89.86% 62.56% 41.14% 100.00%
NP to SH 128,937 64,283 70,386 37,065 26,391 17,013 40,904 115.14%
  QoQ % 100.58% -8.67% 89.90% 40.45% 55.12% -58.41% -
  Horiz. % 315.22% 157.16% 172.08% 90.61% 64.52% 41.59% 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 2,064,027 1,028,053 4,099,594 3,056,688 1,991,977 1,002,966 3,830,095 -33.80%
  QoQ % 100.77% -74.92% 34.12% 53.45% 98.61% -73.81% -
  Horiz. % 53.89% 26.84% 107.04% 79.81% 52.01% 26.19% 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 1.47 % 0.77 % 0.81 % 0.43 % 0.31 % 0.20 % 0.48 % 111.03%
  QoQ % 90.91% -4.94% 88.37% 38.71% 55.00% -58.33% -
  Horiz. % 306.25% 160.42% 168.75% 89.58% 64.58% 41.67% 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 132.21 65.90 251.49 186.40 121.57 61.44 243.29 -33.43%
  QoQ % 100.62% -73.80% 34.92% 53.33% 97.87% -74.75% -
  Horiz. % 54.34% 27.09% 103.37% 76.62% 49.97% 25.25% 100.00%
EPS 6.09 3.08 0.94 -0.43 -0.22 0.13 -1.09 -
  QoQ % 97.73% 227.66% 318.60% -95.45% -269.23% 111.93% -
  Horiz. % -558.72% -282.57% -86.24% 39.45% 20.18% -11.93% 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 132.21 65.90 251.49 186.40 121.57 61.44 233.26 -31.54%
  QoQ % 100.62% -73.80% 34.92% 53.33% 97.87% -73.66% -
  Horiz. % 56.68% 28.25% 107.82% 79.91% 52.12% 26.34% 100.00%
EPS 6.09 3.08 0.94 -0.43 -0.22 0.13 2.47 82.61%
  QoQ % 97.73% 227.66% 318.60% -95.45% -269.23% -94.74% -
  Horiz. % 246.56% 124.70% 38.06% -17.41% -8.91% 5.26% 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 6.47 10.55 2.41 3.51 5.03 11.07 2.31 98.82%
  QoQ % -38.67% 337.76% -31.34% -30.22% -54.56% 379.22% -
  Horiz. % 280.09% 456.71% 104.33% 151.95% 217.75% 479.22% 100.00%
P/EPS 110.15 179.38 142.85 292.76 384.76 663.17 218.17 -36.62%
  QoQ % -38.59% 25.57% -51.21% -23.91% -41.98% 203.97% -
  Horiz. % 50.49% 82.22% 65.48% 134.19% 176.36% 303.97% 100.00%
EY 0.91 0.56 0.70 0.34 0.26 0.15 0.46 57.65%
  QoQ % 62.50% -20.00% 105.88% 30.77% 73.33% -67.39% -
  Horiz. % 197.83% 121.74% 152.17% 73.91% 56.52% 32.61% 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 6.62 11.53 2.58 3.49 4.81 10.58 2.54 89.50%
  QoQ % -42.58% 346.90% -26.07% -27.44% -54.54% 316.54% -
  Horiz. % 260.63% 453.94% 101.57% 137.40% 189.37% 416.54% 100.00%
P/EPS 112.60 196.16 152.75 290.97 367.79 633.91 240.34 -39.71%
  QoQ % -42.60% 28.42% -47.50% -20.89% -41.98% 163.76% -
  Horiz. % 46.85% 81.62% 63.56% 121.07% 153.03% 263.76% 100.00%
EY 0.89 0.51 0.65 0.34 0.27 0.16 0.42 65.05%
  QoQ % 74.51% -21.54% 91.18% 25.93% 68.75% -61.90% -
  Horiz. % 211.90% 121.43% 154.76% 80.95% 64.29% 38.10% 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 1.66 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers