Highlights

[AIRPORT] QoQ Quarter Result on 2015-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 27-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     444.51%    YoY -     4,168.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 997,604 1,019,469 1,036,142 1,017,926 939,960 876,179 711,333 25.32%
  QoQ % -2.14% -1.61% 1.79% 8.29% 7.28% 23.17% -
  Horiz. % 140.24% 143.32% 145.66% 143.10% 132.14% 123.17% 100.00%
PBT 17,512 38,209 -53,814 58,781 1,676 39,296 597,469 -90.51%
  QoQ % -54.17% 171.00% -191.55% 3,407.22% -95.73% -93.42% -
  Horiz. % 2.93% 6.40% -9.01% 9.84% 0.28% 6.58% 100.00%
Tax -8,919 -21,706 13,553 9,706 -21,787 -7,299 -19,744 -41.15%
  QoQ % 58.91% -260.16% 39.64% 144.55% -198.49% 63.03% -
  Horiz. % 45.17% 109.94% -68.64% -49.16% 110.35% 36.97% 100.00%
NP 8,593 16,503 -40,261 68,487 -20,111 31,997 577,725 -93.97%
  QoQ % -47.93% 140.99% -158.79% 440.54% -162.85% -94.46% -
  Horiz. % 1.49% 2.86% -6.97% 11.85% -3.48% 5.54% 100.00%
NP to SH 9,378 17,013 -39,838 68,502 -19,884 32,578 577,728 -93.61%
  QoQ % -44.88% 142.71% -158.16% 444.51% -161.04% -94.36% -
  Horiz. % 1.62% 2.94% -6.90% 11.86% -3.44% 5.64% 100.00%
Tax Rate 50.93 % 56.81 % - % -16.51 % 1,299.94 % 18.57 % 3.30 % 520.91%
  QoQ % -10.35% 0.00% 0.00% -101.27% 6,900.22% 462.73% -
  Horiz. % 1,543.33% 1,721.52% 0.00% -500.30% 39,392.12% 562.73% 100.00%
Total Cost 989,011 1,002,966 1,076,403 949,439 960,071 844,182 133,608 280.28%
  QoQ % -1.39% -6.82% 13.37% -1.11% 13.73% 531.83% -
  Horiz. % 740.23% 750.68% 805.64% 710.62% 718.57% 631.83% 100.00%
Net Worth 8,605,232 8,661,313 8,476,650 8,637,193 7,971,906 13,244,484 7,214,528 12.48%
  QoQ % -0.65% 2.18% -1.86% 8.35% -39.81% 83.58% -
  Horiz. % 119.28% 120.05% 117.49% 119.72% 110.50% 183.58% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 8,605,232 8,661,313 8,476,650 8,637,193 7,971,906 13,244,484 7,214,528 12.48%
  QoQ % -0.65% 2.18% -1.86% 8.35% -39.81% 83.58% -
  Horiz. % 119.28% 120.05% 117.49% 119.72% 110.50% 183.58% 100.00%
NOSH 1,659,191 1,659,191 1,590,754 1,567,691 1,521,182 2,545,156 1,351,161 14.69%
  QoQ % 0.00% 4.30% 1.47% 3.06% -40.23% 88.37% -
  Horiz. % 122.80% 122.80% 117.73% 116.03% 112.58% 188.37% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.86 % 1.62 % -3.89 % 6.73 % -2.14 % 3.65 % 81.22 % -95.19%
  QoQ % -46.91% 141.65% -157.80% 414.49% -158.63% -95.51% -
  Horiz. % 1.06% 1.99% -4.79% 8.29% -2.63% 4.49% 100.00%
ROE 0.11 % 0.20 % -0.47 % 0.79 % -0.25 % 0.25 % 8.01 % -94.28%
  QoQ % -45.00% 142.55% -159.49% 416.00% -200.00% -96.88% -
  Horiz. % 1.37% 2.50% -5.87% 9.86% -3.12% 3.12% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 60.13 61.44 65.14 64.93 61.79 34.43 52.65 9.27%
  QoQ % -2.13% -5.68% 0.32% 5.08% 79.47% -34.61% -
  Horiz. % 114.21% 116.70% 123.72% 123.32% 117.36% 65.39% 100.00%
EPS -1.21 0.13 -4.35 1.63 -3.20 1.28 42.73 -
  QoQ % -1,030.77% 102.99% -366.87% 150.94% -350.00% -97.00% -
  Horiz. % -2.83% 0.30% -10.18% 3.81% -7.49% 3.00% 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 5.1864 5.2202 5.3287 5.5095 5.2406 5.2038 5.3395 -1.92%
  QoQ % -0.65% -2.04% -3.28% 5.13% 0.71% -2.54% -
  Horiz. % 97.13% 97.77% 99.80% 103.18% 98.15% 97.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 60.13 61.44 62.45 61.35 56.65 52.81 42.87 25.33%
  QoQ % -2.13% -1.62% 1.79% 8.30% 7.27% 23.19% -
  Horiz. % 140.26% 143.32% 145.67% 143.11% 132.14% 123.19% 100.00%
EPS -1.21 0.13 -2.40 4.13 -1.20 1.96 34.82 -
  QoQ % -1,030.77% 105.42% -158.11% 444.17% -161.22% -94.37% -
  Horiz. % -3.48% 0.37% -6.89% 11.86% -3.45% 5.63% 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 5.1864 5.2202 5.1089 5.2057 4.8047 7.9825 4.3482 12.48%
  QoQ % -0.65% 2.18% -1.86% 8.35% -39.81% 83.58% -
  Horiz. % 119.28% 120.05% 117.49% 119.72% 110.50% 183.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 6.1200 6.8000 5.6100 5.2500 6.2100 7.0000 6.8000 -
P/RPS 10.18 11.07 8.61 8.09 10.05 20.33 12.92 -14.70%
  QoQ % -8.04% 28.57% 6.43% -19.50% -50.57% 57.35% -
  Horiz. % 78.79% 85.68% 66.64% 62.62% 77.79% 157.35% 100.00%
P/EPS 1,082.77 663.17 -224.01 120.15 -475.08 546.88 15.90 1,571.90%
  QoQ % 63.27% 396.04% -286.44% 125.29% -186.87% 3,339.50% -
  Horiz. % 6,809.87% 4,170.88% -1,408.87% 755.66% -2,987.92% 3,439.50% 100.00%
EY 0.09 0.15 -0.45 0.83 -0.21 0.18 6.29 -94.12%
  QoQ % -40.00% 133.33% -154.22% 495.24% -216.67% -97.14% -
  Horiz. % 1.43% 2.38% -7.15% 13.20% -3.34% 2.86% 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 1.18 1.30 1.05 0.95 1.18 1.35 1.27 -4.79%
  QoQ % -9.23% 23.81% 10.53% -19.49% -12.59% 6.30% -
  Horiz. % 92.91% 102.36% 82.68% 74.80% 92.91% 106.30% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 28/07/16 27/04/16 17/02/16 27/10/15 30/07/15 05/05/15 13/02/15 -
Price 5.8500 6.5000 6.1800 5.3700 6.0500 6.8200 7.0100 -
P/RPS 9.73 10.58 9.49 8.27 9.79 19.81 13.32 -18.91%
  QoQ % -8.03% 11.49% 14.75% -15.53% -50.58% 48.72% -
  Horiz. % 73.05% 79.43% 71.25% 62.09% 73.50% 148.72% 100.00%
P/EPS 1,035.00 633.91 -246.77 122.89 -462.84 532.81 16.39 1,489.78%
  QoQ % 63.27% 356.88% -300.81% 126.55% -186.87% 3,150.82% -
  Horiz. % 6,314.83% 3,867.66% -1,505.61% 749.79% -2,823.92% 3,250.82% 100.00%
EY 0.10 0.16 -0.41 0.81 -0.22 0.19 6.10 -93.56%
  QoQ % -37.50% 139.02% -150.62% 468.18% -215.79% -96.89% -
  Horiz. % 1.64% 2.62% -6.72% 13.28% -3.61% 3.11% 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 1.13 1.25 1.16 0.97 1.15 1.31 1.31 -9.39%
  QoQ % -9.60% 7.76% 19.59% -15.65% -12.21% 0.00% -
  Horiz. % 86.26% 95.42% 88.55% 74.05% 87.79% 100.00% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers