Highlights

[AIRPORT] QoQ TTM Result on 2014-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 24-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -38.52%    YoY -     -44.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 3,438,819 3,343,721 3,753,155 4,050,098 3,852,653 4,098,759 4,306,267 -13.94%
  QoQ % 2.84% -10.91% -7.33% 5.12% -6.00% -4.82% -
  Horiz. % 79.86% 77.65% 87.16% 94.05% 89.47% 95.18% 100.00%
PBT 609,647 749,328 235,791 376,302 546,086 553,171 604,047 0.62%
  QoQ % -18.64% 217.79% -37.34% -31.09% -1.28% -8.42% -
  Horiz. % 100.93% 124.05% 39.04% 62.30% 90.40% 91.58% 100.00%
Tax -43,020 -85,987 -113,762 -142,970 -166,088 -175,621 -184,883 -62.20%
  QoQ % 49.97% 24.42% 20.43% 13.92% 5.43% 5.01% -
  Horiz. % 23.27% 46.51% 61.53% 77.33% 89.83% 94.99% 100.00%
NP 566,627 663,341 122,029 233,332 379,998 377,550 419,164 22.28%
  QoQ % -14.58% 443.59% -47.70% -38.60% 0.65% -9.93% -
  Horiz. % 135.18% 158.25% 29.11% 55.67% 90.66% 90.07% 100.00%
NP to SH 567,237 663,370 122,537 233,711 380,137 377,486 418,618 22.47%
  QoQ % -14.49% 441.36% -47.57% -38.52% 0.70% -9.83% -
  Horiz. % 135.50% 158.47% 29.27% 55.83% 90.81% 90.17% 100.00%
Tax Rate 7.06 % 11.48 % 48.25 % 37.99 % 30.41 % 31.75 % 30.61 % -62.42%
  QoQ % -38.50% -76.21% 27.01% 24.93% -4.22% 3.72% -
  Horiz. % 23.06% 37.50% 157.63% 124.11% 99.35% 103.72% 100.00%
Total Cost 2,872,192 2,680,380 3,631,126 3,816,766 3,472,655 3,721,209 3,887,103 -18.28%
  QoQ % 7.16% -26.18% -4.86% 9.91% -6.68% -4.27% -
  Horiz. % 73.89% 68.96% 93.41% 98.19% 89.34% 95.73% 100.00%
Net Worth 13,244,484 7,214,528 5,642,779 5,555,521 5,336,012 3,693,350 4,688,062 99.97%
  QoQ % 83.58% 27.85% 1.57% 4.11% 44.48% -21.22% -
  Horiz. % 282.52% 153.89% 120.36% 118.50% 113.82% 78.78% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 13,244,484 7,214,528 5,642,779 5,555,521 5,336,012 3,693,350 4,688,062 99.97%
  QoQ % 83.58% 27.85% 1.57% 4.11% 44.48% -21.22% -
  Horiz. % 282.52% 153.89% 120.36% 118.50% 113.82% 78.78% 100.00%
NOSH 2,545,156 1,351,161 1,337,500 1,317,817 1,263,110 1,231,116 1,224,516 62.94%
  QoQ % 88.37% 1.02% 1.49% 4.33% 2.60% 0.54% -
  Horiz. % 207.85% 110.34% 109.23% 107.62% 103.15% 100.54% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 16.48 % 19.84 % 3.25 % 5.76 % 9.86 % 9.21 % 9.73 % 42.14%
  QoQ % -16.94% 510.46% -43.58% -41.58% 7.06% -5.34% -
  Horiz. % 169.37% 203.91% 33.40% 59.20% 101.34% 94.66% 100.00%
ROE 4.28 % 9.19 % 2.17 % 4.21 % 7.12 % 10.22 % 8.93 % -38.78%
  QoQ % -53.43% 323.50% -48.46% -40.87% -30.33% 14.45% -
  Horiz. % 47.93% 102.91% 24.30% 47.14% 79.73% 114.45% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 135.11 247.47 280.61 307.33 305.01 332.93 351.67 -47.18%
  QoQ % -45.40% -11.81% -8.69% 0.76% -8.39% -5.33% -
  Horiz. % 38.42% 70.37% 79.79% 87.39% 86.73% 94.67% 100.00%
EPS 22.29 49.10 9.16 17.73 30.10 30.66 34.19 -24.83%
  QoQ % -54.60% 436.03% -48.34% -41.10% -1.83% -10.32% -
  Horiz. % 65.19% 143.61% 26.79% 51.86% 88.04% 89.68% 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 5.2038 5.3395 4.2189 4.2157 4.2245 3.0000 3.8285 22.73%
  QoQ % -2.54% 26.56% 0.08% -0.21% 40.82% -21.64% -
  Horiz. % 135.92% 139.47% 110.20% 110.11% 110.34% 78.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 207.26 201.53 226.20 244.10 232.20 247.03 259.54 -13.94%
  QoQ % 2.84% -10.91% -7.33% 5.12% -6.00% -4.82% -
  Horiz. % 79.86% 77.65% 87.15% 94.05% 89.47% 95.18% 100.00%
EPS 34.19 39.98 7.39 14.09 22.91 22.75 25.23 22.48%
  QoQ % -14.48% 441.00% -47.55% -38.50% 0.70% -9.83% -
  Horiz. % 135.51% 158.46% 29.29% 55.85% 90.80% 90.17% 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 7.9825 4.3482 3.4009 3.3483 3.2160 2.2260 2.8255 99.97%
  QoQ % 83.58% 27.85% 1.57% 4.11% 44.47% -21.22% -
  Horiz. % 282.52% 153.89% 120.36% 118.50% 113.82% 78.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 7.0000 6.8000 7.4900 7.9800 8.0000 9.0000 7.5900 -
P/RPS 5.18 2.75 2.67 2.60 2.62 2.70 2.16 79.26%
  QoQ % 88.36% 3.00% 2.69% -0.76% -2.96% 25.00% -
  Horiz. % 239.81% 127.31% 123.61% 120.37% 121.30% 125.00% 100.00%
P/EPS 31.41 13.85 81.75 45.00 26.58 29.35 22.20 26.06%
  QoQ % 126.79% -83.06% 81.67% 69.30% -9.44% 32.21% -
  Horiz. % 141.49% 62.39% 368.24% 202.70% 119.73% 132.21% 100.00%
EY 3.18 7.22 1.22 2.22 3.76 3.41 4.50 -20.68%
  QoQ % -55.96% 491.80% -45.05% -40.96% 10.26% -24.22% -
  Horiz. % 70.67% 160.44% 27.11% 49.33% 83.56% 75.78% 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 1.35 1.27 1.78 1.89 1.89 3.00 1.98 -22.55%
  QoQ % 6.30% -28.65% -5.82% 0.00% -37.00% 51.52% -
  Horiz. % 68.18% 64.14% 89.90% 95.45% 95.45% 151.52% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 05/05/15 13/02/15 03/11/14 24/07/14 24/04/14 27/01/14 31/10/13 -
Price 6.8200 7.0100 7.2300 7.6000 8.0200 8.6800 8.4100 -
P/RPS 5.05 2.83 2.58 2.47 2.63 2.61 2.39 64.74%
  QoQ % 78.45% 9.69% 4.45% -6.08% 0.77% 9.21% -
  Horiz. % 211.30% 118.41% 107.95% 103.35% 110.04% 109.21% 100.00%
P/EPS 30.60 14.28 78.92 42.85 26.65 28.31 24.60 15.68%
  QoQ % 114.29% -81.91% 84.18% 60.79% -5.86% 15.08% -
  Horiz. % 124.39% 58.05% 320.81% 174.19% 108.33% 115.08% 100.00%
EY 3.27 7.00 1.27 2.33 3.75 3.53 4.06 -13.45%
  QoQ % -53.29% 451.18% -45.49% -37.87% 6.23% -13.05% -
  Horiz. % 80.54% 172.41% 31.28% 57.39% 92.36% 86.95% 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 1.31 1.31 1.71 1.80 1.90 2.89 2.20 -29.24%
  QoQ % 0.00% -23.39% -5.00% -5.26% -34.26% 31.36% -
  Horiz. % 59.55% 59.55% 77.73% 81.82% 86.36% 131.36% 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.
 


 

66  142  353  1621 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 IRIS 0.155+0.01 
 KNM 0.36-0.01 
 WCT-WE 0.1350.00 
 GPACKET 0.48+0.02 
 KTB 0.115+0.005 
 WIDAD-WA 0.095+0.005 
 BARAKAH 0.060.00 
 HTPADU 1.24-0.02 
 PWORTH 0.07+0.005 
Partners & Brokers