Highlights

[AIRPORT] QoQ Quarter Result on 2014-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 03-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     103.59%    YoY -     -98.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 939,960 876,179 711,333 675,760 1,175,547 781,081 1,120,767 -11.10%
  QoQ % 7.28% 23.17% 5.26% -42.52% 50.50% -30.31% -
  Horiz. % 83.87% 78.18% 63.47% 60.29% 104.89% 69.69% 100.00%
PBT 1,676 39,296 597,469 10,611 -37,729 178,977 83,932 -92.69%
  QoQ % -95.73% -93.42% 5,530.66% 128.12% -121.08% 113.24% -
  Horiz. % 2.00% 46.82% 711.85% 12.64% -44.95% 213.24% 100.00%
Tax -21,787 -7,299 -19,744 -9,032 -6,945 -50,266 -47,519 -40.63%
  QoQ % -198.49% 63.03% -118.60% -30.05% 86.18% -5.78% -
  Horiz. % 45.85% 15.36% 41.55% 19.01% 14.62% 105.78% 100.00%
NP -20,111 31,997 577,725 1,579 -44,674 128,711 36,413 -
  QoQ % -162.85% -94.46% 36,488.03% 103.53% -134.71% 253.48% -
  Horiz. % -55.23% 87.87% 1,586.59% 4.34% -122.69% 353.48% 100.00%
NP to SH -19,884 32,578 577,728 1,605 -44,674 128,711 36,895 -
  QoQ % -161.04% -94.36% 35,895.52% 103.59% -134.71% 248.86% -
  Horiz. % -53.89% 88.30% 1,565.87% 4.35% -121.08% 348.86% 100.00%
Tax Rate 1,299.94 % 18.57 % 3.30 % 85.12 % - % 28.09 % 56.62 % 712.45%
  QoQ % 6,900.22% 462.73% -96.12% 0.00% 0.00% -50.39% -
  Horiz. % 2,295.90% 32.80% 5.83% 150.34% 0.00% 49.61% 100.00%
Total Cost 960,071 844,182 133,608 674,181 1,220,221 652,370 1,084,354 -7.82%
  QoQ % 13.73% 531.83% -80.18% -44.75% 87.04% -39.84% -
  Horiz. % 88.54% 77.85% 12.32% 62.17% 112.53% 60.16% 100.00%
Net Worth 7,971,906 13,244,484 7,214,528 5,642,779 5,555,521 5,336,012 3,693,350 67.25%
  QoQ % -39.81% 83.58% 27.85% 1.57% 4.11% 44.48% -
  Horiz. % 215.84% 358.60% 195.34% 152.78% 150.42% 144.48% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 7,971,906 13,244,484 7,214,528 5,642,779 5,555,521 5,336,012 3,693,350 67.25%
  QoQ % -39.81% 83.58% 27.85% 1.57% 4.11% 44.48% -
  Horiz. % 215.84% 358.60% 195.34% 152.78% 150.42% 144.48% 100.00%
NOSH 1,521,182 2,545,156 1,351,161 1,337,500 1,317,817 1,263,110 1,231,116 15.19%
  QoQ % -40.23% 88.37% 1.02% 1.49% 4.33% 2.60% -
  Horiz. % 123.56% 206.74% 109.75% 108.64% 107.04% 102.60% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -2.14 % 3.65 % 81.22 % 0.23 % -3.80 % 16.48 % 3.25 % -
  QoQ % -158.63% -95.51% 35,213.04% 106.05% -123.06% 407.08% -
  Horiz. % -65.85% 112.31% 2,499.08% 7.08% -116.92% 507.08% 100.00%
ROE -0.25 % 0.25 % 8.01 % 0.03 % -0.80 % 2.41 % 1.00 % -
  QoQ % -200.00% -96.88% 26,600.00% 103.75% -133.20% 141.00% -
  Horiz. % -25.00% 25.00% 801.00% 3.00% -80.00% 241.00% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 61.79 34.43 52.65 50.52 89.20 61.84 91.04 -22.82%
  QoQ % 79.47% -34.61% 4.22% -43.36% 44.24% -32.07% -
  Horiz. % 67.87% 37.82% 57.83% 55.49% 97.98% 67.93% 100.00%
EPS -3.20 1.28 42.73 0.12 -3.39 10.19 2.96 -
  QoQ % -350.00% -97.00% 35,508.34% 103.54% -133.27% 244.26% -
  Horiz. % -108.11% 43.24% 1,443.58% 4.05% -114.53% 344.26% 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 5.2406 5.2038 5.3395 4.2189 4.2157 4.2245 3.0000 45.19%
  QoQ % 0.71% -2.54% 26.56% 0.08% -0.21% 40.82% -
  Horiz. % 174.69% 173.46% 177.98% 140.63% 140.52% 140.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,823,211
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 51.56 48.06 39.02 37.06 64.48 42.84 61.47 -11.09%
  QoQ % 7.28% 23.17% 5.29% -42.52% 50.51% -30.31% -
  Horiz. % 83.88% 78.18% 63.48% 60.29% 104.90% 69.69% 100.00%
EPS -1.09 1.79 31.69 0.09 -2.45 7.06 2.02 -
  QoQ % -160.89% -94.35% 35,111.11% 103.67% -134.70% 249.50% -
  Horiz. % -53.96% 88.61% 1,568.81% 4.46% -121.29% 349.50% 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 4.3725 7.2644 3.9570 3.0950 3.0471 2.9267 2.0257 67.26%
  QoQ % -39.81% 83.58% 27.85% 1.57% 4.11% 44.48% -
  Horiz. % 215.85% 358.61% 195.34% 152.79% 150.42% 144.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.2100 7.0000 6.8000 7.4900 7.9800 8.0000 9.0000 -
P/RPS 10.05 20.33 12.92 14.82 8.95 12.94 9.89 1.08%
  QoQ % -50.57% 57.35% -12.82% 65.59% -30.83% 30.84% -
  Horiz. % 101.62% 205.56% 130.64% 149.85% 90.50% 130.84% 100.00%
P/EPS -475.08 546.88 15.90 6,241.67 -235.40 78.51 300.31 -
  QoQ % -186.87% 3,339.50% -99.75% 2,751.52% -399.83% -73.86% -
  Horiz. % -158.20% 182.11% 5.29% 2,078.41% -78.39% 26.14% 100.00%
EY -0.21 0.18 6.29 0.02 -0.42 1.27 0.33 -
  QoQ % -216.67% -97.14% 31,350.00% 104.76% -133.07% 284.85% -
  Horiz. % -63.64% 54.55% 1,906.06% 6.06% -127.27% 384.85% 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 1.35 1.27 1.78 1.89 1.89 3.00 -46.41%
  QoQ % -12.59% 6.30% -28.65% -5.82% 0.00% -37.00% -
  Horiz. % 39.33% 45.00% 42.33% 59.33% 63.00% 63.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/07/15 05/05/15 13/02/15 03/11/14 24/07/14 24/04/14 27/01/14 -
Price 6.0500 6.8200 7.0100 7.2300 7.6000 8.0200 8.6800 -
P/RPS 9.79 19.81 13.32 14.31 8.52 12.97 9.53 1.82%
  QoQ % -50.58% 48.72% -6.92% 67.96% -34.31% 36.10% -
  Horiz. % 102.73% 207.87% 139.77% 150.16% 89.40% 136.10% 100.00%
P/EPS -462.84 532.81 16.39 6,025.00 -224.19 78.70 289.64 -
  QoQ % -186.87% 3,150.82% -99.73% 2,787.45% -384.87% -72.83% -
  Horiz. % -159.80% 183.96% 5.66% 2,080.17% -77.40% 27.17% 100.00%
EY -0.22 0.19 6.10 0.02 -0.45 1.27 0.35 -
  QoQ % -215.79% -96.89% 30,400.00% 104.44% -135.43% 262.86% -
  Horiz. % -62.86% 54.29% 1,742.86% 5.71% -128.57% 362.86% 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 1.15 1.31 1.31 1.71 1.80 1.90 2.89 -45.99%
  QoQ % -12.21% 0.00% -23.39% -5.00% -5.26% -34.26% -
  Horiz. % 39.79% 45.33% 45.33% 59.17% 62.28% 65.74% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. SCOMIES CEO BUYING SCOMI ENERGY SHARES WITH HIS OWN MONEY SPEAK VOLUME, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. 光纤化(FIBERISATION),高速網路 (HSBB)和 家用光纤(LAST MILE FTTH)须要OPCOM的参于- Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Stocks on Radar - KNM Group (7164) AmInvest Research Reports
8. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
Partners & Brokers