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 - 1,659,191
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers