Highlights

[AIRPORT] QoQ Quarter Result on 2017-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     19.07%    YoY -     646.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,154,690 1,215,796 1,246,806 1,211,956 1,099,957 1,093,347 1,080,034 4.57%
  QoQ % -5.03% -2.49% 2.88% 10.18% 0.60% 1.23% -
  Horiz. % 106.91% 112.57% 115.44% 112.21% 101.84% 101.23% 100.00%
PBT 125,610 472,717 51,532 90,719 92,317 102,908 84,633 30.21%
  QoQ % -73.43% 817.33% -43.20% -1.73% -10.29% 21.59% -
  Horiz. % 148.42% 558.55% 60.89% 107.19% 109.08% 121.59% 100.00%
Tax -39,494 -28,118 -23,674 -11,028 -25,789 -37,614 -47,504 -11.61%
  QoQ % -40.46% -18.77% -114.67% 57.24% 31.44% 20.82% -
  Horiz. % 83.14% 59.19% 49.84% 23.21% 54.29% 79.18% 100.00%
NP 86,116 444,599 27,858 79,691 66,528 65,294 37,129 75.49%
  QoQ % -80.63% 1,495.95% -65.04% 19.79% 1.89% 75.86% -
  Horiz. % 231.94% 1,197.44% 75.03% 214.63% 179.18% 175.86% 100.00%
NP to SH 86,116 444,599 27,858 79,691 66,927 64,283 33,322 88.65%
  QoQ % -80.63% 1,495.95% -65.04% 19.07% 4.11% 92.91% -
  Horiz. % 258.44% 1,334.25% 83.60% 239.15% 200.85% 192.91% 100.00%
Tax Rate 31.44 % 5.95 % 45.94 % 12.16 % 27.94 % 36.55 % 56.13 % -32.12%
  QoQ % 428.40% -87.05% 277.80% -56.48% -23.56% -34.88% -
  Horiz. % 56.01% 10.60% 81.85% 21.66% 49.78% 65.12% 100.00%
Total Cost 1,068,574 771,197 1,218,948 1,132,265 1,033,429 1,028,053 1,042,905 1.64%
  QoQ % 38.56% -36.73% 7.66% 9.56% 0.52% -1.42% -
  Horiz. % 102.46% 73.95% 116.88% 108.57% 99.09% 98.58% 100.00%
Net Worth 9,025,505 9,100,667 9,011,402 8,803,339 8,750,080 8,295,959 8,694,828 2.53%
  QoQ % -0.83% 0.99% 2.36% 0.61% 5.47% -4.59% -
  Horiz. % 103.80% 104.67% 103.64% 101.25% 100.64% 95.41% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 9,025,505 9,100,667 9,011,402 8,803,339 8,750,080 8,295,959 8,694,828 2.53%
  QoQ % -0.83% 0.99% 2.36% 0.61% 5.47% -4.59% -
  Horiz. % 103.80% 104.67% 103.64% 101.25% 100.64% 95.41% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.46 % 36.57 % 2.23 % 6.58 % 6.05 % 5.97 % 3.44 % 67.78%
  QoQ % -79.60% 1,539.91% -66.11% 8.76% 1.34% 73.55% -
  Horiz. % 216.86% 1,063.08% 64.83% 191.28% 175.87% 173.55% 100.00%
ROE 0.95 % 4.89 % 0.31 % 0.91 % 0.76 % 0.77 % 0.38 % 84.51%
  QoQ % -80.57% 1,477.42% -65.93% 19.74% -1.30% 102.63% -
  Horiz. % 250.00% 1,286.84% 81.58% 239.47% 200.00% 202.63% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 69.59 73.28 75.15 73.04 66.29 65.90 65.09 4.57%
  QoQ % -5.04% -2.49% 2.89% 10.18% 0.59% 1.24% -
  Horiz. % 106.91% 112.58% 115.46% 112.21% 101.84% 101.24% 100.00%
EPS 3.47 25.94 -0.07 3.93 2.29 3.08 0.49 270.09%
  QoQ % -86.62% 37,157.14% -101.78% 71.62% -25.65% 528.57% -
  Horiz. % 708.16% 5,293.88% -14.29% 802.04% 467.35% 628.57% 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 5.4397 5.4850 5.4312 5.3058 5.2737 5.0000 5.2404 2.53%
  QoQ % -0.83% 0.99% 2.36% 0.61% 5.47% -4.59% -
  Horiz. % 103.80% 104.67% 103.64% 101.25% 100.64% 95.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 69.59 73.28 75.15 73.04 66.29 65.90 65.09 4.57%
  QoQ % -5.04% -2.49% 2.89% 10.18% 0.59% 1.24% -
  Horiz. % 106.91% 112.58% 115.46% 112.21% 101.84% 101.24% 100.00%
EPS 3.47 25.94 -0.07 3.93 2.29 3.08 0.49 270.09%
  QoQ % -86.62% 37,157.14% -101.78% 71.62% -25.65% 528.57% -
  Horiz. % 708.16% 5,293.88% -14.29% 802.04% 467.35% 628.57% 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 5.4397 5.4850 5.4312 5.3058 5.2737 5.0000 5.2404 2.53%
  QoQ % -0.83% 0.99% 2.36% 0.61% 5.47% -4.59% -
  Horiz. % 103.80% 104.67% 103.64% 101.25% 100.64% 95.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 8.8000 8.8500 8.7900 8.5000 8.5600 6.9500 6.0600 -
P/RPS 12.64 12.08 11.70 11.64 12.91 10.55 9.31 22.68%
  QoQ % 4.64% 3.25% 0.52% -9.84% 22.37% 13.32% -
  Horiz. % 135.77% 129.75% 125.67% 125.03% 138.67% 113.32% 100.00%
P/EPS 169.55 33.03 523.52 176.97 212.21 179.38 301.74 -31.98%
  QoQ % 413.32% -93.69% 195.82% -16.61% 18.30% -40.55% -
  Horiz. % 56.19% 10.95% 173.50% 58.65% 70.33% 59.45% 100.00%
EY 0.59 3.03 0.19 0.57 0.47 0.56 0.33 47.46%
  QoQ % -80.53% 1,494.74% -66.67% 21.28% -16.07% 69.70% -
  Horiz. % 178.79% 918.18% 57.58% 172.73% 142.42% 169.70% 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 1.62 1.61 1.62 1.60 1.62 1.39 1.16 25.02%
  QoQ % 0.62% -0.62% 1.25% -1.23% 16.55% 19.83% -
  Horiz. % 139.66% 138.79% 139.66% 137.93% 139.66% 119.83% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 28/05/18 21/02/18 24/11/17 31/07/17 28/04/17 28/02/17 -
Price 9.3100 8.4600 8.8900 8.2400 8.7500 7.6000 6.4800 -
P/RPS 13.38 11.55 11.83 11.28 13.20 11.53 9.95 21.90%
  QoQ % 15.84% -2.37% 4.88% -14.55% 14.48% 15.88% -
  Horiz. % 134.47% 116.08% 118.89% 113.37% 132.66% 115.88% 100.00%
P/EPS 179.38 31.57 529.48 171.56 216.92 196.16 322.66 -32.46%
  QoQ % 468.20% -94.04% 208.63% -20.91% 10.58% -39.21% -
  Horiz. % 55.59% 9.78% 164.10% 53.17% 67.23% 60.79% 100.00%
EY 0.56 3.17 0.19 0.58 0.46 0.51 0.31 48.49%
  QoQ % -82.33% 1,568.42% -67.24% 26.09% -9.80% 64.52% -
  Horiz. % 180.65% 1,022.58% 61.29% 187.10% 148.39% 164.52% 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 1.71 1.54 1.64 1.55 1.66 1.52 1.24 23.97%
  QoQ % 11.04% -6.10% 5.81% -6.63% 9.21% 22.58% -
  Horiz. % 137.90% 124.19% 132.26% 125.00% 133.87% 122.58% 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