Highlights

[AIRPORT] QoQ Quarter Result on 2013-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 31-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     10.84%    YoY -     -0.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,175,547 781,081 1,120,767 972,703 978,102 1,027,187 1,328,275 -7.84%
  QoQ % 50.50% -30.31% 15.22% -0.55% -4.78% -22.67% -
  Horiz. % 88.50% 58.80% 84.38% 73.23% 73.64% 77.33% 100.00%
PBT -37,729 178,977 83,932 151,122 132,055 186,062 134,808 -
  QoQ % -121.08% 113.24% -44.46% 14.44% -29.03% 38.02% -
  Horiz. % -27.99% 132.76% 62.26% 112.10% 97.96% 138.02% 100.00%
Tax -6,945 -50,266 -47,519 -38,240 -30,063 -59,799 -56,781 -75.45%
  QoQ % 86.18% -5.78% -24.27% -27.20% 49.73% -5.32% -
  Horiz. % 12.23% 88.53% 83.69% 67.35% 52.95% 105.32% 100.00%
NP -44,674 128,711 36,413 112,882 101,992 126,263 78,027 -
  QoQ % -134.71% 253.48% -67.74% 10.68% -19.22% 61.82% -
  Horiz. % -57.25% 164.96% 46.67% 144.67% 130.71% 161.82% 100.00%
NP to SH -44,674 128,711 36,895 112,779 101,752 126,060 78,027 -
  QoQ % -134.71% 248.86% -67.29% 10.84% -19.28% 61.56% -
  Horiz. % -57.25% 164.96% 47.28% 144.54% 130.41% 161.56% 100.00%
Tax Rate - % 28.09 % 56.62 % 25.30 % 22.77 % 32.14 % 42.12 % -
  QoQ % 0.00% -50.39% 123.79% 11.11% -29.15% -23.69% -
  Horiz. % 0.00% 66.69% 134.43% 60.07% 54.06% 76.31% 100.00%
Total Cost 1,220,221 652,370 1,084,354 859,821 876,110 900,924 1,250,248 -1.61%
  QoQ % 87.04% -39.84% 26.11% -1.86% -2.75% -27.94% -
  Horiz. % 97.60% 52.18% 86.73% 68.77% 70.07% 72.06% 100.00%
Net Worth 5,555,521 5,336,012 3,693,350 4,688,062 4,559,197 4,420,123 4,358,261 17.62%
  QoQ % 4.11% 44.48% -21.22% 2.83% 3.15% 1.42% -
  Horiz. % 127.47% 122.43% 84.74% 107.57% 104.61% 101.42% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,555,521 5,336,012 3,693,350 4,688,062 4,559,197 4,420,123 4,358,261 17.62%
  QoQ % 4.11% 44.48% -21.22% 2.83% 3.15% 1.42% -
  Horiz. % 127.47% 122.43% 84.74% 107.57% 104.61% 101.42% 100.00%
NOSH 1,317,817 1,263,110 1,231,116 1,224,516 1,220,047 1,215,621 1,209,720 5.89%
  QoQ % 4.33% 2.60% 0.54% 0.37% 0.36% 0.49% -
  Horiz. % 108.94% 104.41% 101.77% 101.22% 100.85% 100.49% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -3.80 % 16.48 % 3.25 % 11.60 % 10.43 % 12.29 % 5.87 % -
  QoQ % -123.06% 407.08% -71.98% 11.22% -15.13% 109.37% -
  Horiz. % -64.74% 280.75% 55.37% 197.62% 177.68% 209.37% 100.00%
ROE -0.80 % 2.41 % 1.00 % 2.41 % 2.23 % 2.85 % 1.79 % -
  QoQ % -133.20% 141.00% -58.51% 8.07% -21.75% 59.22% -
  Horiz. % -44.69% 134.64% 55.87% 134.64% 124.58% 159.22% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 89.20 61.84 91.04 79.44 80.17 84.50 109.80 -12.97%
  QoQ % 44.24% -32.07% 14.60% -0.91% -5.12% -23.04% -
  Horiz. % 81.24% 56.32% 82.91% 72.35% 73.01% 76.96% 100.00%
EPS -3.39 10.19 2.96 9.21 8.35 10.39 6.45 -
  QoQ % -133.27% 244.26% -67.86% 10.30% -19.63% 61.09% -
  Horiz. % -52.56% 157.98% 45.89% 142.79% 129.46% 161.09% 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 4.2157 4.2245 3.0000 3.8285 3.7369 3.6361 3.6027 11.08%
  QoQ % -0.21% 40.82% -21.64% 2.45% 2.77% 0.93% -
  Horiz. % 117.02% 117.26% 83.27% 106.27% 103.72% 100.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,823,211
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 64.48 42.84 61.47 53.35 53.65 56.34 72.85 -7.83%
  QoQ % 50.51% -30.31% 15.22% -0.56% -4.77% -22.66% -
  Horiz. % 88.51% 58.81% 84.38% 73.23% 73.64% 77.34% 100.00%
EPS -2.45 7.06 2.02 6.19 5.58 6.91 4.28 -
  QoQ % -134.70% 249.50% -67.37% 10.93% -19.25% 61.45% -
  Horiz. % -57.24% 164.95% 47.20% 144.63% 130.37% 161.45% 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 3.0471 2.9267 2.0257 2.5713 2.5006 2.4244 2.3904 17.62%
  QoQ % 4.11% 44.48% -21.22% 2.83% 3.14% 1.42% -
  Horiz. % 127.47% 122.44% 84.74% 107.57% 104.61% 101.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 7.9800 8.0000 9.0000 7.5900 6.3100 5.8600 5.2100 -
P/RPS 8.95 12.94 9.89 9.55 7.87 6.94 4.74 52.95%
  QoQ % -30.83% 30.84% 3.56% 21.35% 13.40% 46.41% -
  Horiz. % 188.82% 273.00% 208.65% 201.48% 166.03% 146.41% 100.00%
P/EPS -235.40 78.51 300.31 82.41 75.66 56.51 80.78 -
  QoQ % -399.83% -73.86% 264.41% 8.92% 33.89% -30.04% -
  Horiz. % -291.41% 97.19% 371.76% 102.02% 93.66% 69.96% 100.00%
EY -0.42 1.27 0.33 1.21 1.32 1.77 1.24 -
  QoQ % -133.07% 284.85% -72.73% -8.33% -25.42% 42.74% -
  Horiz. % -33.87% 102.42% 26.61% 97.58% 106.45% 142.74% 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 1.89 1.89 3.00 1.98 1.69 1.61 1.45 19.38%
  QoQ % 0.00% -37.00% 51.52% 17.16% 4.97% 11.03% -
  Horiz. % 130.34% 130.34% 206.90% 136.55% 116.55% 111.03% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 24/07/14 24/04/14 27/01/14 31/10/13 23/07/13 26/04/13 20/02/13 -
Price 7.6000 8.0200 8.6800 8.4100 6.7100 6.0000 5.4000 -
P/RPS 8.52 12.97 9.53 10.59 8.37 7.10 4.92 44.35%
  QoQ % -34.31% 36.10% -10.01% 26.52% 17.89% 44.31% -
  Horiz. % 173.17% 263.62% 193.70% 215.24% 170.12% 144.31% 100.00%
P/EPS -224.19 78.70 289.64 91.31 80.46 57.86 83.72 -
  QoQ % -384.87% -72.83% 217.21% 13.48% 39.06% -30.89% -
  Horiz. % -267.79% 94.00% 345.96% 109.07% 96.11% 69.11% 100.00%
EY -0.45 1.27 0.35 1.10 1.24 1.73 1.19 -
  QoQ % -135.43% 262.86% -68.18% -11.29% -28.32% 45.38% -
  Horiz. % -37.82% 106.72% 29.41% 92.44% 104.20% 145.38% 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 1.80 1.90 2.89 2.20 1.80 1.65 1.50 12.96%
  QoQ % -5.26% -34.26% 31.36% 22.22% 9.09% 10.00% -
  Horiz. % 120.00% 126.67% 192.67% 146.67% 120.00% 110.00% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers