Highlights

[AIRPORT] QoQ TTM Result on 2016-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 28-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     113.45%    YoY -     -90.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 4,246,646 4,172,768 4,128,876 4,071,141 4,013,497 3,870,207 3,545,398 12.77%
  QoQ % 1.77% 1.06% 1.42% 1.44% 3.70% 9.16% -
  Horiz. % 119.78% 117.70% 116.46% 114.83% 113.20% 109.16% 100.00%
PBT 248,032 183,333 44,886 60,688 44,852 45,939 697,222 -49.76%
  QoQ % 35.29% 308.44% -26.04% 35.31% -2.37% -93.41% -
  Horiz. % 35.57% 26.29% 6.44% 8.70% 6.43% 6.59% 100.00%
Tax -126,065 -110,157 -49,100 -7,366 -20,234 -5,827 -39,124 118.00%
  QoQ % -14.44% -124.35% -566.58% 63.60% -247.25% 85.11% -
  Horiz. % 322.22% 281.56% 125.50% 18.83% 51.72% 14.89% 100.00%
NP 121,967 73,176 -4,214 53,322 24,618 40,112 658,098 -67.46%
  QoQ % 66.68% 1,836.50% -107.90% 116.60% -38.63% -93.90% -
  Horiz. % 18.53% 11.12% -0.64% 8.10% 3.74% 6.10% 100.00%
NP to SH 117,658 70,388 -2,772 55,055 25,793 41,358 658,924 -68.26%
  QoQ % 67.16% 2,639.25% -105.03% 113.45% -37.63% -93.72% -
  Horiz. % 17.86% 10.68% -0.42% 8.36% 3.91% 6.28% 100.00%
Tax Rate 50.83 % 60.09 % 109.39 % 12.14 % 45.11 % 12.68 % 5.61 % 334.03%
  QoQ % -15.41% -45.07% 801.07% -73.09% 255.76% 126.02% -
  Horiz. % 906.06% 1,071.12% 1,949.91% 216.40% 804.10% 226.02% 100.00%
Total Cost 4,124,679 4,099,592 4,133,090 4,017,819 3,988,879 3,830,095 2,887,300 26.82%
  QoQ % 0.61% -0.81% 2.87% 0.73% 4.15% 32.65% -
  Horiz. % 142.86% 141.99% 143.15% 139.15% 138.15% 132.65% 100.00%
Net Worth 8,295,959 8,694,828 8,619,667 8,605,232 68,316,359 8,476,650 7,838,455 3.85%
  QoQ % -4.59% 0.87% 0.17% -87.40% 705.94% 8.14% -
  Horiz. % 105.84% 110.93% 109.97% 109.78% 871.55% 108.14% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 8,295,959 8,694,828 8,619,667 8,605,232 68,316,359 8,476,650 7,838,455 3.85%
  QoQ % -4.59% 0.87% 0.17% -87.40% 705.94% 8.14% -
  Horiz. % 105.84% 110.93% 109.97% 109.78% 871.55% 108.14% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 13,086,923 1,590,754 1,567,691 3.85%
  QoQ % 0.00% 0.00% 0.00% -87.32% 722.69% 1.47% -
  Horiz. % 105.84% 105.84% 105.84% 105.84% 834.79% 101.47% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 2.87 % 1.75 % -0.10 % 1.31 % 0.61 % 1.04 % 18.56 % -71.16%
  QoQ % 64.00% 1,850.00% -107.63% 114.75% -41.35% -94.40% -
  Horiz. % 15.46% 9.43% -0.54% 7.06% 3.29% 5.60% 100.00%
ROE 1.42 % 0.81 % -0.03 % 0.64 % 0.04 % 0.49 % 8.41 % -69.42%
  QoQ % 75.31% 2,800.00% -104.69% 1,500.00% -91.84% -94.17% -
  Horiz. % 16.88% 9.63% -0.36% 7.61% 0.48% 5.83% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 255.95 251.49 248.85 245.37 30.67 243.29 226.15 8.59%
  QoQ % 1.77% 1.06% 1.42% 700.03% -87.39% 7.58% -
  Horiz. % 113.18% 111.20% 110.04% 108.50% 13.56% 107.58% 100.00%
EPS 7.09 4.24 -0.17 3.32 0.20 2.60 42.03 -69.44%
  QoQ % 67.22% 2,594.12% -105.12% 1,560.00% -92.31% -93.81% -
  Horiz. % 16.87% 10.09% -0.40% 7.90% 0.48% 6.19% 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 5.0000 5.2404 5.1951 5.1864 5.2202 5.3287 5.0000 -
  QoQ % -4.59% 0.87% 0.17% -0.65% -2.04% 6.57% -
  Horiz. % 100.00% 104.81% 103.90% 103.73% 104.40% 106.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 255.95 251.49 248.85 245.37 241.89 233.26 213.68 12.78%
  QoQ % 1.77% 1.06% 1.42% 1.44% 3.70% 9.16% -
  Horiz. % 119.78% 117.69% 116.46% 114.83% 113.20% 109.16% 100.00%
EPS 7.09 4.24 -0.17 3.32 1.55 2.49 39.71 -68.26%
  QoQ % 67.22% 2,594.12% -105.12% 114.19% -37.75% -93.73% -
  Horiz. % 17.85% 10.68% -0.43% 8.36% 3.90% 6.27% 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 5.0000 5.2404 5.1951 5.1864 41.1745 5.1089 4.7243 3.85%
  QoQ % -4.59% 0.87% 0.17% -87.40% 705.94% 8.14% -
  Horiz. % 105.84% 110.92% 109.97% 109.78% 871.55% 108.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 6.9500 6.0600 6.5400 6.1200 6.8000 5.6100 5.2500 -
P/RPS 2.72 2.41 2.63 2.49 22.17 2.31 2.32 11.18%
  QoQ % 12.86% -8.37% 5.62% -88.77% 859.74% -0.43% -
  Horiz. % 117.24% 103.88% 113.36% 107.33% 955.60% 99.57% 100.00%
P/EPS 98.01 142.85 -3,914.54 184.44 3,450.20 215.78 12.49 294.39%
  QoQ % -31.39% 103.65% -2,222.39% -94.65% 1,498.94% 1,627.62% -
  Horiz. % 784.71% 1,143.71% -31,341.39% 1,476.70% 27,623.70% 1,727.62% 100.00%
EY 1.02 0.70 -0.03 0.54 0.03 0.46 8.01 -74.66%
  QoQ % 45.71% 2,433.33% -105.56% 1,700.00% -93.48% -94.26% -
  Horiz. % 12.73% 8.74% -0.37% 6.74% 0.37% 5.74% 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 1.39 1.16 1.26 1.18 1.30 1.05 1.05 20.54%
  QoQ % 19.83% -7.94% 6.78% -9.23% 23.81% 0.00% -
  Horiz. % 132.38% 110.48% 120.00% 112.38% 123.81% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 28/04/17 28/02/17 27/10/16 28/07/16 27/04/16 17/02/16 27/10/15 -
Price 7.6000 6.4800 6.5000 5.8500 6.5000 6.1800 5.3700 -
P/RPS 2.97 2.58 2.61 2.38 21.19 2.54 2.37 16.22%
  QoQ % 15.12% -1.15% 9.66% -88.77% 734.25% 7.17% -
  Horiz. % 125.32% 108.86% 110.13% 100.42% 894.09% 107.17% 100.00%
P/EPS 107.17 152.75 -3,890.60 176.30 3,297.99 237.70 12.78 312.22%
  QoQ % -29.84% 103.93% -2,306.81% -94.65% 1,287.46% 1,759.94% -
  Horiz. % 838.58% 1,195.23% -30,442.88% 1,379.50% 25,805.87% 1,859.94% 100.00%
EY 0.93 0.65 -0.03 0.57 0.03 0.42 7.83 -75.81%
  QoQ % 43.08% 2,266.67% -105.26% 1,800.00% -92.86% -94.64% -
  Horiz. % 11.88% 8.30% -0.38% 7.28% 0.38% 5.36% 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 1.52 1.24 1.25 1.13 1.25 1.16 1.07 26.34%
  QoQ % 22.58% -0.80% 10.62% -9.60% 7.76% 8.41% -
  Horiz. % 142.06% 115.89% 116.82% 105.61% 116.82% 108.41% 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.
 


 

158  200  549  1238 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.115+0.01 
 EKOVEST 0.845+0.045 
 IWCITY 1.04+0.055 
 IMPIANA 0.03-0.005 
 KNM 0.395+0.01 
 KNM-WB 0.255+0.02 
 NETX 0.0150.00 
 ARMADA 0.250.00 
 GETS 0.2550.00 
 HSI-H6Q 0.1850.00 
Partners & Brokers