Highlights

[AIRPORT] QoQ TTM Result on 2015-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     4.37%    YoY -     153.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 4,013,497 3,870,207 3,545,398 3,203,232 3,438,819 3,343,721 3,753,155 4.57%
  QoQ % 3.70% 9.16% 10.68% -6.85% 2.84% -10.91% -
  Horiz. % 106.94% 103.12% 94.46% 85.35% 91.62% 89.09% 100.00%
PBT 44,852 45,939 697,222 649,052 609,647 749,328 235,791 -66.89%
  QoQ % -2.37% -93.41% 7.42% 6.46% -18.64% 217.79% -
  Horiz. % 19.02% 19.48% 295.69% 275.27% 258.55% 317.79% 100.00%
Tax -20,234 -5,827 -39,124 -57,862 -43,020 -85,987 -113,762 -68.34%
  QoQ % -247.25% 85.11% 32.38% -34.50% 49.97% 24.42% -
  Horiz. % 17.79% 5.12% 34.39% 50.86% 37.82% 75.58% 100.00%
NP 24,618 40,112 658,098 591,190 566,627 663,341 122,029 -65.57%
  QoQ % -38.63% -93.90% 11.32% 4.33% -14.58% 443.59% -
  Horiz. % 20.17% 32.87% 539.30% 484.47% 464.34% 543.59% 100.00%
NP to SH 25,793 41,358 658,924 592,027 567,237 663,370 122,537 -64.58%
  QoQ % -37.63% -93.72% 11.30% 4.37% -14.49% 441.36% -
  Horiz. % 21.05% 33.75% 537.73% 483.14% 462.91% 541.36% 100.00%
Tax Rate 45.11 % 12.68 % 5.61 % 8.91 % 7.06 % 11.48 % 48.25 % -4.38%
  QoQ % 255.76% 126.02% -37.04% 26.20% -38.50% -76.21% -
  Horiz. % 93.49% 26.28% 11.63% 18.47% 14.63% 23.79% 100.00%
Total Cost 3,988,879 3,830,095 2,887,300 2,612,042 2,872,192 2,680,380 3,631,126 6.46%
  QoQ % 4.15% 32.65% 10.54% -9.06% 7.16% -26.18% -
  Horiz. % 109.85% 105.48% 79.52% 71.93% 79.10% 73.82% 100.00%
Net Worth 68,316,359 8,476,650 7,838,455 7,971,906 13,244,484 7,214,528 5,642,779 426.46%
  QoQ % 705.94% 8.14% -1.67% -39.81% 83.58% 27.85% -
  Horiz. % 1,210.69% 150.22% 138.91% 141.28% 234.72% 127.85% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 68,316,359 8,476,650 7,838,455 7,971,906 13,244,484 7,214,528 5,642,779 426.46%
  QoQ % 705.94% 8.14% -1.67% -39.81% 83.58% 27.85% -
  Horiz. % 1,210.69% 150.22% 138.91% 141.28% 234.72% 127.85% 100.00%
NOSH 13,086,923 1,590,754 1,567,691 1,521,182 2,545,156 1,351,161 1,337,500 356.84%
  QoQ % 722.69% 1.47% 3.06% -40.23% 88.37% 1.02% -
  Horiz. % 978.46% 118.93% 117.21% 113.73% 190.29% 101.02% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.61 % 1.04 % 18.56 % 18.46 % 16.48 % 19.84 % 3.25 % -67.18%
  QoQ % -41.35% -94.40% 0.54% 12.01% -16.94% 510.46% -
  Horiz. % 18.77% 32.00% 571.08% 568.00% 507.08% 610.46% 100.00%
ROE 0.04 % 0.49 % 8.41 % 7.43 % 4.28 % 9.19 % 2.17 % -93.00%
  QoQ % -91.84% -94.17% 13.19% 73.60% -53.43% 323.50% -
  Horiz. % 1.84% 22.58% 387.56% 342.40% 197.24% 423.50% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 30.67 243.29 226.15 210.58 135.11 247.47 280.61 -77.11%
  QoQ % -87.39% 7.58% 7.39% 55.86% -45.40% -11.81% -
  Horiz. % 10.93% 86.70% 80.59% 75.04% 48.15% 88.19% 100.00%
EPS 0.20 2.60 42.03 38.92 22.29 49.10 9.16 -92.17%
  QoQ % -92.31% -93.81% 7.99% 74.61% -54.60% 436.03% -
  Horiz. % 2.18% 28.38% 458.84% 424.89% 243.34% 536.03% 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 5.2202 5.3287 5.0000 5.2406 5.2038 5.3395 4.2189 15.24%
  QoQ % -2.04% 6.57% -4.59% 0.71% -2.54% 26.56% -
  Horiz. % 123.73% 126.31% 118.51% 124.22% 123.34% 126.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 241.89 233.26 213.68 193.06 207.26 201.53 226.20 4.57%
  QoQ % 3.70% 9.16% 10.68% -6.85% 2.84% -10.91% -
  Horiz. % 106.94% 103.12% 94.47% 85.35% 91.63% 89.09% 100.00%
EPS 1.55 2.49 39.71 35.68 34.19 39.98 7.39 -64.67%
  QoQ % -37.75% -93.73% 11.29% 4.36% -14.48% 441.00% -
  Horiz. % 20.97% 33.69% 537.35% 482.81% 462.65% 541.00% 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 41.1745 5.1089 4.7243 4.8047 7.9825 4.3482 3.4009 426.46%
  QoQ % 705.94% 8.14% -1.67% -39.81% 83.58% 27.85% -
  Horiz. % 1,210.69% 150.22% 138.91% 141.28% 234.72% 127.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 6.8000 5.6100 5.2500 6.2100 7.0000 6.8000 7.4900 -
P/RPS 22.17 2.31 2.32 2.95 5.18 2.75 2.67 309.52%
  QoQ % 859.74% -0.43% -21.36% -43.05% 88.36% 3.00% -
  Horiz. % 830.34% 86.52% 86.89% 110.49% 194.01% 103.00% 100.00%
P/EPS 3,450.20 215.78 12.49 15.96 31.41 13.85 81.75 1,109.43%
  QoQ % 1,498.94% 1,627.62% -21.74% -49.19% 126.79% -83.06% -
  Horiz. % 4,220.43% 263.95% 15.28% 19.52% 38.42% 16.94% 100.00%
EY 0.03 0.46 8.01 6.27 3.18 7.22 1.22 -91.52%
  QoQ % -93.48% -94.26% 27.75% 97.17% -55.96% 491.80% -
  Horiz. % 2.46% 37.70% 656.56% 513.93% 260.66% 591.80% 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 1.30 1.05 1.05 1.18 1.35 1.27 1.78 -18.89%
  QoQ % 23.81% 0.00% -11.02% -12.59% 6.30% -28.65% -
  Horiz. % 73.03% 58.99% 58.99% 66.29% 75.84% 71.35% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/04/16 17/02/16 27/10/15 30/07/15 05/05/15 13/02/15 03/11/14 -
Price 6.5000 6.1800 5.3700 6.0500 6.8200 7.0100 7.2300 -
P/RPS 21.19 2.54 2.37 2.87 5.05 2.83 2.58 306.55%
  QoQ % 734.25% 7.17% -17.42% -43.17% 78.45% 9.69% -
  Horiz. % 821.32% 98.45% 91.86% 111.24% 195.74% 109.69% 100.00%
P/EPS 3,297.99 237.70 12.78 15.55 30.60 14.28 78.92 1,101.50%
  QoQ % 1,287.46% 1,759.94% -17.81% -49.18% 114.29% -81.91% -
  Horiz. % 4,178.90% 301.19% 16.19% 19.70% 38.77% 18.09% 100.00%
EY 0.03 0.42 7.83 6.43 3.27 7.00 1.27 -91.75%
  QoQ % -92.86% -94.64% 21.77% 96.64% -53.29% 451.18% -
  Horiz. % 2.36% 33.07% 616.54% 506.30% 257.48% 551.18% 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 1.25 1.16 1.07 1.15 1.31 1.31 1.71 -18.84%
  QoQ % 7.76% 8.41% -6.96% -12.21% 0.00% -23.39% -
  Horiz. % 73.10% 67.84% 62.57% 67.25% 76.61% 76.61% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers