Highlights

[AIRPORT] QoQ Quarter Result on 2018-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -80.63%    YoY -     28.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,252,318 1,251,671 1,229,545 1,154,690 1,215,796 1,246,806 1,211,956 2.21%
  QoQ % 0.05% 1.80% 6.48% -5.03% -2.49% 2.88% -
  Horiz. % 103.33% 103.28% 101.45% 95.27% 100.32% 102.88% 100.00%
PBT 164,626 27,473 154,792 125,610 472,717 51,532 90,719 48.83%
  QoQ % 499.23% -82.25% 23.23% -73.43% 817.33% -43.20% -
  Horiz. % 181.47% 30.28% 170.63% 138.46% 521.08% 56.80% 100.00%
Tax -15,045 623 13,700 -39,494 -28,118 -23,674 -11,028 23.03%
  QoQ % -2,514.93% -95.45% 134.69% -40.46% -18.77% -114.67% -
  Horiz. % 136.43% -5.65% -124.23% 358.12% 254.97% 214.67% 100.00%
NP 149,581 28,096 168,492 86,116 444,599 27,858 79,691 52.22%
  QoQ % 432.39% -83.33% 95.66% -80.63% 1,495.95% -65.04% -
  Horiz. % 187.70% 35.26% 211.43% 108.06% 557.90% 34.96% 100.00%
NP to SH 149,581 28,096 168,492 86,116 444,599 27,858 79,691 52.22%
  QoQ % 432.39% -83.33% 95.66% -80.63% 1,495.95% -65.04% -
  Horiz. % 187.70% 35.26% 211.43% 108.06% 557.90% 34.96% 100.00%
Tax Rate 9.14 % -2.27 % -8.85 % 31.44 % 5.95 % 45.94 % 12.16 % -17.35%
  QoQ % 502.64% 74.35% -128.15% 428.40% -87.05% 277.80% -
  Horiz. % 75.16% -18.67% -72.78% 258.55% 48.93% 377.80% 100.00%
Total Cost 1,102,737 1,223,575 1,061,053 1,068,574 771,197 1,218,948 1,132,265 -1.75%
  QoQ % -9.88% 15.32% -0.70% 38.56% -36.73% 7.66% -
  Horiz. % 97.39% 108.06% 93.71% 94.37% 68.11% 107.66% 100.00%
Net Worth 9,210,174 9,140,653 9,162,554 9,025,505 9,100,667 9,011,402 8,803,339 3.06%
  QoQ % 0.76% -0.24% 1.52% -0.83% 0.99% 2.36% -
  Horiz. % 104.62% 103.83% 104.08% 102.52% 103.38% 102.36% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 9,210,174 9,140,653 9,162,554 9,025,505 9,100,667 9,011,402 8,803,339 3.06%
  QoQ % 0.76% -0.24% 1.52% -0.83% 0.99% 2.36% -
  Horiz. % 104.62% 103.83% 104.08% 102.52% 103.38% 102.36% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 11.94 % 2.24 % 13.70 % 7.46 % 36.57 % 2.23 % 6.58 % 48.83%
  QoQ % 433.04% -83.65% 83.65% -79.60% 1,539.91% -66.11% -
  Horiz. % 181.46% 34.04% 208.21% 113.37% 555.78% 33.89% 100.00%
ROE 1.62 % 0.31 % 1.84 % 0.95 % 4.89 % 0.31 % 0.91 % 46.94%
  QoQ % 422.58% -83.15% 93.68% -80.57% 1,477.42% -65.93% -
  Horiz. % 178.02% 34.07% 202.20% 104.40% 537.36% 34.07% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 75.48 75.44 74.11 69.59 73.28 75.15 73.04 2.22%
  QoQ % 0.05% 1.79% 6.50% -5.04% -2.49% 2.89% -
  Horiz. % 103.34% 103.29% 101.46% 95.28% 100.33% 102.89% 100.00%
EPS 8.16 -0.05 9.28 3.47 25.94 -0.07 3.93 62.83%
  QoQ % 16,420.00% -100.54% 167.44% -86.62% 37,157.14% -101.78% -
  Horiz. % 207.63% -1.27% 236.13% 88.30% 660.05% -1.78% 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 5.5510 5.5091 5.5223 5.4397 5.4850 5.4312 5.3058 3.06%
  QoQ % 0.76% -0.24% 1.52% -0.83% 0.99% 2.36% -
  Horiz. % 104.62% 103.83% 104.08% 102.52% 103.38% 102.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 75.48 75.44 74.11 69.59 73.28 75.15 73.04 2.22%
  QoQ % 0.05% 1.79% 6.50% -5.04% -2.49% 2.89% -
  Horiz. % 103.34% 103.29% 101.46% 95.28% 100.33% 102.89% 100.00%
EPS 8.16 -0.05 9.28 3.47 25.94 -0.07 3.93 62.83%
  QoQ % 16,420.00% -100.54% 167.44% -86.62% 37,157.14% -101.78% -
  Horiz. % 207.63% -1.27% 236.13% 88.30% 660.05% -1.78% 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 5.5510 5.5091 5.5223 5.4397 5.4850 5.4312 5.3058 3.06%
  QoQ % 0.76% -0.24% 1.52% -0.83% 0.99% 2.36% -
  Horiz. % 104.62% 103.83% 104.08% 102.52% 103.38% 102.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 7.2400 8.3800 8.9000 8.8000 8.8500 8.7900 8.5000 -
P/RPS 9.59 11.11 12.01 12.64 12.08 11.70 11.64 -12.13%
  QoQ % -13.68% -7.49% -4.98% 4.64% 3.25% 0.52% -
  Horiz. % 82.39% 95.45% 103.18% 108.59% 103.78% 100.52% 100.00%
P/EPS 80.31 494.88 87.64 169.55 33.03 523.52 176.97 -40.97%
  QoQ % -83.77% 464.67% -48.31% 413.32% -93.69% 195.82% -
  Horiz. % 45.38% 279.64% 49.52% 95.81% 18.66% 295.82% 100.00%
EY 1.25 0.20 1.14 0.59 3.03 0.19 0.57 68.87%
  QoQ % 525.00% -82.46% 93.22% -80.53% 1,494.74% -66.67% -
  Horiz. % 219.30% 35.09% 200.00% 103.51% 531.58% 33.33% 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 1.52 1.61 1.62 1.61 1.62 1.60 -12.94%
  QoQ % -14.47% -5.59% -0.62% 0.62% -0.62% 1.25% -
  Horiz. % 81.25% 95.00% 100.62% 101.25% 100.62% 101.25% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 28/02/19 21/11/18 28/08/18 28/05/18 21/02/18 24/11/17 -
Price 7.2900 8.1700 7.8000 9.3100 8.4600 8.8900 8.2400 -
P/RPS 9.66 10.83 10.53 13.38 11.55 11.83 11.28 -9.83%
  QoQ % -10.80% 2.85% -21.30% 15.84% -2.37% 4.88% -
  Horiz. % 85.64% 96.01% 93.35% 118.62% 102.39% 104.88% 100.00%
P/EPS 80.86 482.47 76.81 179.38 31.57 529.48 171.56 -39.46%
  QoQ % -83.24% 528.13% -57.18% 468.20% -94.04% 208.63% -
  Horiz. % 47.13% 281.23% 44.77% 104.56% 18.40% 308.63% 100.00%
EY 1.24 0.21 1.30 0.56 3.17 0.19 0.58 66.03%
  QoQ % 490.48% -83.85% 132.14% -82.33% 1,568.42% -67.24% -
  Horiz. % 213.79% 36.21% 224.14% 96.55% 546.55% 32.76% 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 1.31 1.48 1.41 1.71 1.54 1.64 1.55 -10.62%
  QoQ % -11.49% 4.96% -17.54% 11.04% -6.10% 5.81% -
  Horiz. % 84.52% 95.48% 90.97% 110.32% 99.35% 105.81% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

321  581  527  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.13-0.02 
 KANGER 0.18-0.03 
 TRIVE 0.0150.00 
 LAMBO 0.025-0.005 
 INIX 0.285-0.05 
 PHB 0.02-0.005 
 FINTEC 0.085-0.015 
 MMAG-WB 0.19+0.005 
 PRESBHD 0.565+0.055 
 MACPIE 0.4750.00 

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!

TOP ARTICLES

1. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
3. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
6. KLCI waves 26 - Wave 3 could have started KLCI waves
7. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
8. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
PARTNERS & BROKERS