Highlights

[AIRPORT] QoQ Quarter Result on 2015-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -161.04%    YoY -     55.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,019,469 1,036,142 1,017,926 939,960 876,179 711,333 675,760 31.51%
  QoQ % -1.61% 1.79% 8.29% 7.28% 23.17% 5.26% -
  Horiz. % 150.86% 153.33% 150.63% 139.10% 129.66% 105.26% 100.00%
PBT 38,209 -53,814 58,781 1,676 39,296 597,469 10,611 134.75%
  QoQ % 171.00% -191.55% 3,407.22% -95.73% -93.42% 5,530.66% -
  Horiz. % 360.09% -507.15% 553.96% 15.79% 370.33% 5,630.66% 100.00%
Tax -21,706 13,553 9,706 -21,787 -7,299 -19,744 -9,032 79.32%
  QoQ % -260.16% 39.64% 144.55% -198.49% 63.03% -118.60% -
  Horiz. % 240.32% -150.06% -107.46% 241.22% 80.81% 218.60% 100.00%
NP 16,503 -40,261 68,487 -20,111 31,997 577,725 1,579 377.35%
  QoQ % 140.99% -158.79% 440.54% -162.85% -94.46% 36,488.03% -
  Horiz. % 1,045.16% -2,549.78% 4,337.37% -1,273.65% 2,026.41% 36,588.03% 100.00%
NP to SH 17,013 -39,838 68,502 -19,884 32,578 577,728 1,605 381.85%
  QoQ % 142.71% -158.16% 444.51% -161.04% -94.36% 35,895.52% -
  Horiz. % 1,060.00% -2,482.12% 4,268.04% -1,238.88% 2,029.78% 35,995.52% 100.00%
Tax Rate 56.81 % - % -16.51 % 1,299.94 % 18.57 % 3.30 % 85.12 % -23.61%
  QoQ % 0.00% 0.00% -101.27% 6,900.22% 462.73% -96.12% -
  Horiz. % 66.74% 0.00% -19.40% 1,527.19% 21.82% 3.88% 100.00%
Total Cost 1,002,966 1,076,403 949,439 960,071 844,182 133,608 674,181 30.29%
  QoQ % -6.82% 13.37% -1.11% 13.73% 531.83% -80.18% -
  Horiz. % 148.77% 159.66% 140.83% 142.41% 125.22% 19.82% 100.00%
Net Worth 8,661,313 8,476,650 8,637,193 7,971,906 13,244,484 7,214,528 5,642,779 33.03%
  QoQ % 2.18% -1.86% 8.35% -39.81% 83.58% 27.85% -
  Horiz. % 153.49% 150.22% 153.07% 141.28% 234.72% 127.85% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 8,661,313 8,476,650 8,637,193 7,971,906 13,244,484 7,214,528 5,642,779 33.03%
  QoQ % 2.18% -1.86% 8.35% -39.81% 83.58% 27.85% -
  Horiz. % 153.49% 150.22% 153.07% 141.28% 234.72% 127.85% 100.00%
NOSH 1,659,191 1,590,754 1,567,691 1,521,182 2,545,156 1,351,161 1,337,500 15.44%
  QoQ % 4.30% 1.47% 3.06% -40.23% 88.37% 1.02% -
  Horiz. % 124.05% 118.93% 117.21% 113.73% 190.29% 101.02% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.62 % -3.89 % 6.73 % -2.14 % 3.65 % 81.22 % 0.23 % 267.01%
  QoQ % 141.65% -157.80% 414.49% -158.63% -95.51% 35,213.04% -
  Horiz. % 704.35% -1,691.30% 2,926.09% -930.43% 1,586.96% 35,313.04% 100.00%
ROE 0.20 % -0.47 % 0.79 % -0.25 % 0.25 % 8.01 % 0.03 % 253.81%
  QoQ % 142.55% -159.49% 416.00% -200.00% -96.88% 26,600.00% -
  Horiz. % 666.67% -1,566.67% 2,633.33% -833.33% 833.33% 26,700.00% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 61.44 65.14 64.93 61.79 34.43 52.65 50.52 13.92%
  QoQ % -5.68% 0.32% 5.08% 79.47% -34.61% 4.22% -
  Horiz. % 121.62% 128.94% 128.52% 122.31% 68.15% 104.22% 100.00%
EPS 0.13 -4.35 1.63 -3.20 1.28 42.73 0.12 5.48%
  QoQ % 102.99% -366.87% 150.94% -350.00% -97.00% 35,508.34% -
  Horiz. % 108.33% -3,625.00% 1,358.33% -2,666.67% 1,066.67% 35,608.34% 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 5.2202 5.3287 5.5095 5.2406 5.2038 5.3395 4.2189 15.24%
  QoQ % -2.04% -3.28% 5.13% 0.71% -2.54% 26.56% -
  Horiz. % 123.73% 126.31% 130.59% 124.22% 123.34% 126.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 61.44 62.45 61.35 56.65 52.81 42.87 40.73 31.50%
  QoQ % -1.62% 1.79% 8.30% 7.27% 23.19% 5.25% -
  Horiz. % 150.85% 153.33% 150.63% 139.09% 129.66% 105.25% 100.00%
EPS 0.13 -2.40 4.13 -1.20 1.96 34.82 0.10 19.09%
  QoQ % 105.42% -158.11% 444.17% -161.22% -94.37% 34,720.00% -
  Horiz. % 130.00% -2,400.00% 4,130.00% -1,200.00% 1,960.00% 34,820.00% 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 5.2202 5.1089 5.2057 4.8047 7.9825 4.3482 3.4009 33.03%
  QoQ % 2.18% -1.86% 8.35% -39.81% 83.58% 27.85% -
  Horiz. % 153.49% 150.22% 153.07% 141.28% 234.72% 127.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 6.8000 5.6100 5.2500 6.2100 7.0000 6.8000 7.4900 -
P/RPS 11.07 8.61 8.09 10.05 20.33 12.92 14.82 -17.66%
  QoQ % 28.57% 6.43% -19.50% -50.57% 57.35% -12.82% -
  Horiz. % 74.70% 58.10% 54.59% 67.81% 137.18% 87.18% 100.00%
P/EPS 663.17 -224.01 120.15 -475.08 546.88 15.90 6,241.67 -77.54%
  QoQ % 396.04% -286.44% 125.29% -186.87% 3,339.50% -99.75% -
  Horiz. % 10.62% -3.59% 1.92% -7.61% 8.76% 0.25% 100.00%
EY 0.15 -0.45 0.83 -0.21 0.18 6.29 0.02 282.69%
  QoQ % 133.33% -154.22% 495.24% -216.67% -97.14% 31,350.00% -
  Horiz. % 750.00% -2,250.00% 4,150.00% -1,050.00% 900.00% 31,450.00% 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 1.30 1.05 0.95 1.18 1.35 1.27 1.78 -18.89%
  QoQ % 23.81% 10.53% -19.49% -12.59% 6.30% -28.65% -
  Horiz. % 73.03% 58.99% 53.37% 66.29% 75.84% 71.35% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/04/16 17/02/16 27/10/15 30/07/15 05/05/15 13/02/15 03/11/14 -
Price 6.5000 6.1800 5.3700 6.0500 6.8200 7.0100 7.2300 -
P/RPS 10.58 9.49 8.27 9.79 19.81 13.32 14.31 -18.22%
  QoQ % 11.49% 14.75% -15.53% -50.58% 48.72% -6.92% -
  Horiz. % 73.93% 66.32% 57.79% 68.41% 138.43% 93.08% 100.00%
P/EPS 633.91 -246.77 122.89 -462.84 532.81 16.39 6,025.00 -77.68%
  QoQ % 356.88% -300.81% 126.55% -186.87% 3,150.82% -99.73% -
  Horiz. % 10.52% -4.10% 2.04% -7.68% 8.84% 0.27% 100.00%
EY 0.16 -0.41 0.81 -0.22 0.19 6.10 0.02 299.49%
  QoQ % 139.02% -150.62% 468.18% -215.79% -96.89% 30,400.00% -
  Horiz. % 800.00% -2,050.00% 4,050.00% -1,100.00% 950.00% 30,500.00% 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 1.25 1.16 0.97 1.15 1.31 1.31 1.71 -18.84%
  QoQ % 7.76% 19.59% -15.65% -12.21% 0.00% -23.39% -
  Horiz. % 73.10% 67.84% 56.73% 67.25% 76.61% 76.61% 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.
 


 

137  169  457  1450 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.19+0.005 
 DAYANG 1.41+0.07 
 MRCB 0.86+0.02 
 SAPNRG-WA 0.130.00 
 MTRONIC-OR 0.0050.00 
 PERDANA 0.415+0.01 
 BJCORP 0.26-0.01 
 MYEG 1.400.00 
 VSOLAR 0.2250.00 
 HSI-C5A 0.28+0.01 
Partners & Brokers