Highlights

[AIRPORT] QoQ TTM Result on 2017-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 31-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     46.98%    YoY -     214.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 4,774,515 4,652,338 4,485,566 4,349,271 4,246,646 4,172,768 4,128,876 10.18%
  QoQ % 2.63% 3.72% 3.13% 2.42% 1.77% 1.06% -
  Horiz. % 115.64% 112.68% 108.64% 105.34% 102.85% 101.06% 100.00%
PBT 707,285 334,487 367,588 319,848 248,032 183,333 44,886 529.58%
  QoQ % 111.45% -9.00% 14.93% 28.95% 35.29% 308.44% -
  Horiz. % 1,575.74% 745.19% 818.94% 712.58% 552.58% 408.44% 100.00%
Tax -88,609 -97,387 -121,217 -142,217 -126,065 -110,157 -49,100 48.28%
  QoQ % 9.01% 19.66% 14.77% -12.81% -14.44% -124.35% -
  Horiz. % 180.47% 198.34% 246.88% 289.65% 256.75% 224.35% 100.00%
NP 618,676 237,100 246,371 177,631 121,967 73,176 -4,214 -
  QoQ % 160.93% -3.76% 38.70% 45.64% 66.68% 1,836.50% -
  Horiz. % -14,681.44% -5,626.48% -5,846.49% -4,215.26% -2,894.33% -1,736.50% 100.00%
NP to SH 619,075 236,488 241,952 172,936 117,658 70,388 -2,772 -
  QoQ % 161.78% -2.26% 39.91% 46.98% 67.16% 2,639.25% -
  Horiz. % -22,333.15% -8,531.31% -8,728.43% -6,238.67% -4,244.52% -2,539.25% 100.00%
Tax Rate 12.53 % 29.12 % 32.98 % 44.46 % 50.83 % 60.09 % 109.39 % -76.45%
  QoQ % -56.97% -11.70% -25.82% -12.53% -15.41% -45.07% -
  Horiz. % 11.45% 26.62% 30.15% 40.64% 46.47% 54.93% 100.00%
Total Cost 4,155,839 4,415,238 4,239,195 4,171,640 4,124,679 4,099,592 4,133,090 0.37%
  QoQ % -5.88% 4.15% 1.62% 1.14% 0.61% -0.81% -
  Horiz. % 100.55% 106.83% 102.57% 100.93% 99.80% 99.19% 100.00%
Net Worth 9,100,667 9,011,402 8,803,339 8,750,080 8,295,959 8,694,828 8,619,667 3.69%
  QoQ % 0.99% 2.36% 0.61% 5.47% -4.59% 0.87% -
  Horiz. % 105.58% 104.54% 102.13% 101.51% 96.24% 100.87% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 9,100,667 9,011,402 8,803,339 8,750,080 8,295,959 8,694,828 8,619,667 3.69%
  QoQ % 0.99% 2.36% 0.61% 5.47% -4.59% 0.87% -
  Horiz. % 105.58% 104.54% 102.13% 101.51% 96.24% 100.87% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 12.96 % 5.10 % 5.49 % 4.08 % 2.87 % 1.75 % -0.10 % -
  QoQ % 154.12% -7.10% 34.56% 42.16% 64.00% 1,850.00% -
  Horiz. % -12,960.00% -5,100.00% -5,490.00% -4,080.00% -2,870.00% -1,750.00% 100.00%
ROE 6.80 % 2.62 % 2.75 % 1.98 % 1.42 % 0.81 % -0.03 % -
  QoQ % 159.54% -4.73% 38.89% 39.44% 75.31% 2,800.00% -
  Horiz. % -22,666.67% -8,733.33% -9,166.67% -6,600.00% -4,733.33% -2,700.00% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 287.76 280.40 270.35 262.13 255.95 251.49 248.85 10.18%
  QoQ % 2.62% 3.72% 3.14% 2.41% 1.77% 1.06% -
  Horiz. % 115.64% 112.68% 108.64% 105.34% 102.85% 101.06% 100.00%
EPS 37.31 14.25 14.58 10.42 7.09 4.24 -0.17 -
  QoQ % 161.82% -2.26% 39.92% 46.97% 67.22% 2,594.12% -
  Horiz. % -21,947.06% -8,382.35% -8,576.47% -6,129.41% -4,170.59% -2,494.12% 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 5.4850 5.4312 5.3058 5.2737 5.0000 5.2404 5.1951 3.69%
  QoQ % 0.99% 2.36% 0.61% 5.47% -4.59% 0.87% -
  Horiz. % 105.58% 104.54% 102.13% 101.51% 96.24% 100.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 287.76 280.40 270.35 262.13 255.95 251.49 248.85 10.18%
  QoQ % 2.62% 3.72% 3.14% 2.41% 1.77% 1.06% -
  Horiz. % 115.64% 112.68% 108.64% 105.34% 102.85% 101.06% 100.00%
EPS 37.31 14.25 14.58 10.42 7.09 4.24 -0.17 -
  QoQ % 161.82% -2.26% 39.92% 46.97% 67.22% 2,594.12% -
  Horiz. % -21,947.06% -8,382.35% -8,576.47% -6,129.41% -4,170.59% -2,494.12% 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 5.4850 5.4312 5.3058 5.2737 5.0000 5.2404 5.1951 3.69%
  QoQ % 0.99% 2.36% 0.61% 5.47% -4.59% 0.87% -
  Horiz. % 105.58% 104.54% 102.13% 101.51% 96.24% 100.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 8.8500 8.7900 8.5000 8.5600 6.9500 6.0600 6.5400 -
P/RPS 3.08 3.13 3.14 3.27 2.72 2.41 2.63 11.11%
  QoQ % -1.60% -0.32% -3.98% 20.22% 12.86% -8.37% -
  Horiz. % 117.11% 119.01% 119.39% 124.33% 103.42% 91.63% 100.00%
P/EPS 23.72 61.67 58.29 82.13 98.01 142.85 -3,914.54 -
  QoQ % -61.54% 5.80% -29.03% -16.20% -31.39% 103.65% -
  Horiz. % -0.61% -1.58% -1.49% -2.10% -2.50% -3.65% 100.00%
EY 4.22 1.62 1.72 1.22 1.02 0.70 -0.03 -
  QoQ % 160.49% -5.81% 40.98% 19.61% 45.71% 2,433.33% -
  Horiz. % -14,066.67% -5,400.00% -5,733.33% -4,066.67% -3,400.00% -2,333.33% 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 1.61 1.62 1.60 1.62 1.39 1.16 1.26 17.77%
  QoQ % -0.62% 1.25% -1.23% 16.55% 19.83% -7.94% -
  Horiz. % 127.78% 128.57% 126.98% 128.57% 110.32% 92.06% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 21/02/18 24/11/17 31/07/17 28/04/17 28/02/17 27/10/16 -
Price 8.4600 8.8900 8.2400 8.7500 7.6000 6.4800 6.5000 -
P/RPS 2.94 3.17 3.05 3.34 2.97 2.58 2.61 8.27%
  QoQ % -7.26% 3.93% -8.68% 12.46% 15.12% -1.15% -
  Horiz. % 112.64% 121.46% 116.86% 127.97% 113.79% 98.85% 100.00%
P/EPS 22.67 62.37 56.51 83.95 107.17 152.75 -3,890.60 -
  QoQ % -63.65% 10.37% -32.69% -21.67% -29.84% 103.93% -
  Horiz. % -0.58% -1.60% -1.45% -2.16% -2.75% -3.93% 100.00%
EY 4.41 1.60 1.77 1.19 0.93 0.65 -0.03 -
  QoQ % 175.62% -9.60% 48.74% 27.96% 43.08% 2,266.67% -
  Horiz. % -14,700.00% -5,333.33% -5,900.00% -3,966.67% -3,100.00% -2,166.67% 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 1.54 1.64 1.55 1.66 1.52 1.24 1.25 14.94%
  QoQ % -6.10% 5.81% -6.63% 9.21% 22.58% -0.80% -
  Horiz. % 123.20% 131.20% 124.00% 132.80% 121.60% 99.20% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers