Highlights

[AIRPORT] QoQ TTM Result on 2014-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 03-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -47.57%    YoY -     -70.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 3,203,232 3,438,819 3,343,721 3,753,155 4,050,098 3,852,653 4,098,759 -15.19%
  QoQ % -6.85% 2.84% -10.91% -7.33% 5.12% -6.00% -
  Horiz. % 78.15% 83.90% 81.58% 91.57% 98.81% 94.00% 100.00%
PBT 649,052 609,647 749,328 235,791 376,302 546,086 553,171 11.28%
  QoQ % 6.46% -18.64% 217.79% -37.34% -31.09% -1.28% -
  Horiz. % 117.33% 110.21% 135.46% 42.63% 68.03% 98.72% 100.00%
Tax -57,862 -43,020 -85,987 -113,762 -142,970 -166,088 -175,621 -52.39%
  QoQ % -34.50% 49.97% 24.42% 20.43% 13.92% 5.43% -
  Horiz. % 32.95% 24.50% 48.96% 64.78% 81.41% 94.57% 100.00%
NP 591,190 566,627 663,341 122,029 233,332 379,998 377,550 34.96%
  QoQ % 4.33% -14.58% 443.59% -47.70% -38.60% 0.65% -
  Horiz. % 156.59% 150.08% 175.70% 32.32% 61.80% 100.65% 100.00%
NP to SH 592,027 567,237 663,370 122,537 233,711 380,137 377,486 35.10%
  QoQ % 4.37% -14.49% 441.36% -47.57% -38.52% 0.70% -
  Horiz. % 156.83% 150.27% 175.73% 32.46% 61.91% 100.70% 100.00%
Tax Rate 8.91 % 7.06 % 11.48 % 48.25 % 37.99 % 30.41 % 31.75 % -57.24%
  QoQ % 26.20% -38.50% -76.21% 27.01% 24.93% -4.22% -
  Horiz. % 28.06% 22.24% 36.16% 151.97% 119.65% 95.78% 100.00%
Total Cost 2,612,042 2,872,192 2,680,380 3,631,126 3,816,766 3,472,655 3,721,209 -21.07%
  QoQ % -9.06% 7.16% -26.18% -4.86% 9.91% -6.68% -
  Horiz. % 70.19% 77.18% 72.03% 97.58% 102.57% 93.32% 100.00%
Net Worth 7,971,906 13,244,484 7,214,528 5,642,779 5,555,521 5,336,012 3,693,350 67.25%
  QoQ % -39.81% 83.58% 27.85% 1.57% 4.11% 44.48% -
  Horiz. % 215.84% 358.60% 195.34% 152.78% 150.42% 144.48% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 7,971,906 13,244,484 7,214,528 5,642,779 5,555,521 5,336,012 3,693,350 67.25%
  QoQ % -39.81% 83.58% 27.85% 1.57% 4.11% 44.48% -
  Horiz. % 215.84% 358.60% 195.34% 152.78% 150.42% 144.48% 100.00%
NOSH 1,521,182 2,545,156 1,351,161 1,337,500 1,317,817 1,263,110 1,231,116 15.19%
  QoQ % -40.23% 88.37% 1.02% 1.49% 4.33% 2.60% -
  Horiz. % 123.56% 206.74% 109.75% 108.64% 107.04% 102.60% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 18.46 % 16.48 % 19.84 % 3.25 % 5.76 % 9.86 % 9.21 % 59.17%
  QoQ % 12.01% -16.94% 510.46% -43.58% -41.58% 7.06% -
  Horiz. % 200.43% 178.94% 215.42% 35.29% 62.54% 107.06% 100.00%
ROE 7.43 % 4.28 % 9.19 % 2.17 % 4.21 % 7.12 % 10.22 % -19.19%
  QoQ % 73.60% -53.43% 323.50% -48.46% -40.87% -30.33% -
  Horiz. % 72.70% 41.88% 89.92% 21.23% 41.19% 69.67% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 210.58 135.11 247.47 280.61 307.33 305.01 332.93 -26.38%
  QoQ % 55.86% -45.40% -11.81% -8.69% 0.76% -8.39% -
  Horiz. % 63.25% 40.58% 74.33% 84.28% 92.31% 91.61% 100.00%
EPS 38.92 22.29 49.10 9.16 17.73 30.10 30.66 17.29%
  QoQ % 74.61% -54.60% 436.03% -48.34% -41.10% -1.83% -
  Horiz. % 126.94% 72.70% 160.14% 29.88% 57.83% 98.17% 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 5.2406 5.2038 5.3395 4.2189 4.2157 4.2245 3.0000 45.19%
  QoQ % 0.71% -2.54% 26.56% 0.08% -0.21% 40.82% -
  Horiz. % 174.69% 173.46% 177.98% 140.63% 140.52% 140.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 193.06 207.26 201.53 226.20 244.10 232.20 247.03 -15.19%
  QoQ % -6.85% 2.84% -10.91% -7.33% 5.12% -6.00% -
  Horiz. % 78.15% 83.90% 81.58% 91.57% 98.81% 94.00% 100.00%
EPS 35.68 34.19 39.98 7.39 14.09 22.91 22.75 35.10%
  QoQ % 4.36% -14.48% 441.00% -47.55% -38.50% 0.70% -
  Horiz. % 156.84% 150.29% 175.74% 32.48% 61.93% 100.70% 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 4.8047 7.9825 4.3482 3.4009 3.3483 3.2160 2.2260 67.25%
  QoQ % -39.81% 83.58% 27.85% 1.57% 4.11% 44.47% -
  Horiz. % 215.84% 358.60% 195.34% 152.78% 150.42% 144.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.2100 7.0000 6.8000 7.4900 7.9800 8.0000 9.0000 -
P/RPS 2.95 5.18 2.75 2.67 2.60 2.62 2.70 6.10%
  QoQ % -43.05% 88.36% 3.00% 2.69% -0.76% -2.96% -
  Horiz. % 109.26% 191.85% 101.85% 98.89% 96.30% 97.04% 100.00%
P/EPS 15.96 31.41 13.85 81.75 45.00 26.58 29.35 -33.45%
  QoQ % -49.19% 126.79% -83.06% 81.67% 69.30% -9.44% -
  Horiz. % 54.38% 107.02% 47.19% 278.53% 153.32% 90.56% 100.00%
EY 6.27 3.18 7.22 1.22 2.22 3.76 3.41 50.25%
  QoQ % 97.17% -55.96% 491.80% -45.05% -40.96% 10.26% -
  Horiz. % 183.87% 93.26% 211.73% 35.78% 65.10% 110.26% 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 1.18 1.35 1.27 1.78 1.89 1.89 3.00 -46.41%
  QoQ % -12.59% 6.30% -28.65% -5.82% 0.00% -37.00% -
  Horiz. % 39.33% 45.00% 42.33% 59.33% 63.00% 63.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/07/15 05/05/15 13/02/15 03/11/14 24/07/14 24/04/14 27/01/14 -
Price 6.0500 6.8200 7.0100 7.2300 7.6000 8.0200 8.6800 -
P/RPS 2.87 5.05 2.83 2.58 2.47 2.63 2.61 6.55%
  QoQ % -43.17% 78.45% 9.69% 4.45% -6.08% 0.77% -
  Horiz. % 109.96% 193.49% 108.43% 98.85% 94.64% 100.77% 100.00%
P/EPS 15.55 30.60 14.28 78.92 42.85 26.65 28.31 -33.00%
  QoQ % -49.18% 114.29% -81.91% 84.18% 60.79% -5.86% -
  Horiz. % 54.93% 108.09% 50.44% 278.77% 151.36% 94.14% 100.00%
EY 6.43 3.27 7.00 1.27 2.33 3.75 3.53 49.31%
  QoQ % 96.64% -53.29% 451.18% -45.49% -37.87% 6.23% -
  Horiz. % 182.15% 92.63% 198.30% 35.98% 66.01% 106.23% 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 1.15 1.31 1.31 1.71 1.80 1.90 2.89 -45.99%
  QoQ % -12.21% 0.00% -23.39% -5.00% -5.26% -34.26% -
  Horiz. % 39.79% 45.33% 45.33% 59.17% 62.28% 65.74% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers