Highlights

[AIRPORT] QoQ Quarter Result on 2018-12-31 [#4]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -83.33%    YoY -     0.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,261,200 1,252,318 1,251,671 1,229,545 1,154,690 1,215,796 1,246,806 0.77%
  QoQ % 0.71% 0.05% 1.80% 6.48% -5.03% -2.49% -
  Horiz. % 101.15% 100.44% 100.39% 98.62% 92.61% 97.51% 100.00%
PBT 201,600 164,626 27,473 154,792 125,610 472,717 51,532 148.90%
  QoQ % 22.46% 499.23% -82.25% 23.23% -73.43% 817.33% -
  Horiz. % 391.21% 319.46% 53.31% 300.38% 243.75% 917.33% 100.00%
Tax -41,522 -15,045 623 13,700 -39,494 -28,118 -23,674 45.59%
  QoQ % -175.99% -2,514.93% -95.45% 134.69% -40.46% -18.77% -
  Horiz. % 175.39% 63.55% -2.63% -57.87% 166.82% 118.77% 100.00%
NP 160,078 149,581 28,096 168,492 86,116 444,599 27,858 221.84%
  QoQ % 7.02% 432.39% -83.33% 95.66% -80.63% 1,495.95% -
  Horiz. % 574.62% 536.94% 100.85% 604.82% 309.12% 1,595.95% 100.00%
NP to SH 160,078 149,581 28,096 168,492 86,116 444,599 27,858 221.84%
  QoQ % 7.02% 432.39% -83.33% 95.66% -80.63% 1,495.95% -
  Horiz. % 574.62% 536.94% 100.85% 604.82% 309.12% 1,595.95% 100.00%
Tax Rate 20.60 % 9.14 % -2.27 % -8.85 % 31.44 % 5.95 % 45.94 % -41.50%
  QoQ % 125.38% 502.64% 74.35% -128.15% 428.40% -87.05% -
  Horiz. % 44.84% 19.90% -4.94% -19.26% 68.44% 12.95% 100.00%
Total Cost 1,101,122 1,102,737 1,223,575 1,061,053 1,068,574 771,197 1,218,948 -6.57%
  QoQ % -0.15% -9.88% 15.32% -0.70% 38.56% -36.73% -
  Horiz. % 90.33% 90.47% 100.38% 87.05% 87.66% 63.27% 100.00%
Net Worth 10,172,428 9,210,174 9,140,653 9,162,554 9,025,505 9,100,667 9,011,402 8.44%
  QoQ % 10.45% 0.76% -0.24% 1.52% -0.83% 0.99% -
  Horiz. % 112.88% 102.21% 101.43% 101.68% 100.16% 100.99% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 10,172,428 9,210,174 9,140,653 9,162,554 9,025,505 9,100,667 9,011,402 8.44%
  QoQ % 10.45% 0.76% -0.24% 1.52% -0.83% 0.99% -
  Horiz. % 112.88% 102.21% 101.43% 101.68% 100.16% 100.99% 100.00%
NOSH 1,823,211 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 6.50%
  QoQ % 9.89% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.89% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 12.69 % 11.94 % 2.24 % 13.70 % 7.46 % 36.57 % 2.23 % 219.76%
  QoQ % 6.28% 433.04% -83.65% 83.65% -79.60% 1,539.91% -
  Horiz. % 569.06% 535.43% 100.45% 614.35% 334.53% 1,639.91% 100.00%
ROE 1.57 % 1.62 % 0.31 % 1.84 % 0.95 % 4.89 % 0.31 % 195.79%
  QoQ % -3.09% 422.58% -83.15% 93.68% -80.57% 1,477.42% -
  Horiz. % 506.45% 522.58% 100.00% 593.55% 306.45% 1,577.42% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 69.17 75.48 75.44 74.11 69.59 73.28 75.15 -5.39%
  QoQ % -8.36% 0.05% 1.79% 6.50% -5.04% -2.49% -
  Horiz. % 92.04% 100.44% 100.39% 98.62% 92.60% 97.51% 100.00%
EPS 8.78 8.16 -0.05 9.28 3.47 25.94 -0.07 -
  QoQ % 7.60% 16,420.00% -100.54% 167.44% -86.62% 37,157.14% -
  Horiz. % -12,542.86% -11,657.14% 71.43% -13,257.14% -4,957.14% -37,057.14% 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 5.5794 5.5510 5.5091 5.5223 5.4397 5.4850 5.4312 1.82%
  QoQ % 0.51% 0.76% -0.24% 1.52% -0.83% 0.99% -
  Horiz. % 102.73% 102.21% 101.43% 101.68% 100.16% 100.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,823,211
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 69.17 68.69 68.65 67.44 63.33 66.68 68.39 0.76%
  QoQ % 0.70% 0.06% 1.79% 6.49% -5.02% -2.50% -
  Horiz. % 101.14% 100.44% 100.38% 98.61% 92.60% 97.50% 100.00%
EPS 8.78 8.20 1.54 9.24 4.72 24.39 1.53 221.56%
  QoQ % 7.07% 432.47% -83.33% 95.76% -80.65% 1,494.12% -
  Horiz. % 573.86% 535.95% 100.65% 603.92% 308.50% 1,594.12% 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 5.5794 5.0516 5.0135 5.0255 4.9503 4.9916 4.9426 8.44%
  QoQ % 10.45% 0.76% -0.24% 1.52% -0.83% 0.99% -
  Horiz. % 112.88% 102.21% 101.43% 101.68% 100.16% 100.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 8.5300 7.2400 8.3800 8.9000 8.8000 8.8500 8.7900 -
P/RPS 12.33 9.59 11.11 12.01 12.64 12.08 11.70 3.57%
  QoQ % 28.57% -13.68% -7.49% -4.98% 4.64% 3.25% -
  Horiz. % 105.38% 81.97% 94.96% 102.65% 108.03% 103.25% 100.00%
P/EPS 97.15 80.31 494.88 87.64 169.55 33.03 523.52 -67.57%
  QoQ % 20.97% -83.77% 464.67% -48.31% 413.32% -93.69% -
  Horiz. % 18.56% 15.34% 94.53% 16.74% 32.39% 6.31% 100.00%
EY 1.03 1.25 0.20 1.14 0.59 3.03 0.19 209.55%
  QoQ % -17.60% 525.00% -82.46% 93.22% -80.53% 1,494.74% -
  Horiz. % 542.11% 657.89% 105.26% 600.00% 310.53% 1,594.74% 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 1.53 1.30 1.52 1.61 1.62 1.61 1.62 -3.75%
  QoQ % 17.69% -14.47% -5.59% -0.62% 0.62% -0.62% -
  Horiz. % 94.44% 80.25% 93.83% 99.38% 100.00% 99.38% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date - 31/05/19 28/02/19 21/11/18 28/08/18 28/05/18 21/02/18 -
Price 0.0000 7.2900 8.1700 7.8000 9.3100 8.4600 8.8900 -
P/RPS 0.00 9.66 10.83 10.53 13.38 11.55 11.83 -
  QoQ % 0.00% -10.80% 2.85% -21.30% 15.84% -2.37% -
  Horiz. % 0.00% 81.66% 91.55% 89.01% 113.10% 97.63% 100.00%
P/EPS 0.00 80.86 482.47 76.81 179.38 31.57 529.48 -
  QoQ % 0.00% -83.24% 528.13% -57.18% 468.20% -94.04% -
  Horiz. % 0.00% 15.27% 91.12% 14.51% 33.88% 5.96% 100.00%
EY 0.00 1.24 0.21 1.30 0.56 3.17 0.19 -
  QoQ % 0.00% 490.48% -83.85% 132.14% -82.33% 1,568.42% -
  Horiz. % 0.00% 652.63% 110.53% 684.21% 294.74% 1,668.42% 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 0.00 1.31 1.48 1.41 1.71 1.54 1.64 -
  QoQ % 0.00% -11.49% 4.96% -17.54% 11.04% -6.10% -
  Horiz. % 0.00% 79.88% 90.24% 85.98% 104.27% 93.90% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 
Partners & Brokers