Highlights

[AIRPORT] QoQ TTM Result on 2015-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 27-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     11.30%    YoY -     437.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 4,071,141 4,013,497 3,870,207 3,545,398 3,203,232 3,438,819 3,343,721 14.04%
  QoQ % 1.44% 3.70% 9.16% 10.68% -6.85% 2.84% -
  Horiz. % 121.75% 120.03% 115.75% 106.03% 95.80% 102.84% 100.00%
PBT 60,688 44,852 45,939 697,222 649,052 609,647 749,328 -81.31%
  QoQ % 35.31% -2.37% -93.41% 7.42% 6.46% -18.64% -
  Horiz. % 8.10% 5.99% 6.13% 93.05% 86.62% 81.36% 100.00%
Tax -7,366 -20,234 -5,827 -39,124 -57,862 -43,020 -85,987 -80.60%
  QoQ % 63.60% -247.25% 85.11% 32.38% -34.50% 49.97% -
  Horiz. % 8.57% 23.53% 6.78% 45.50% 67.29% 50.03% 100.00%
NP 53,322 24,618 40,112 658,098 591,190 566,627 663,341 -81.40%
  QoQ % 116.60% -38.63% -93.90% 11.32% 4.33% -14.58% -
  Horiz. % 8.04% 3.71% 6.05% 99.21% 89.12% 85.42% 100.00%
NP to SH 55,055 25,793 41,358 658,924 592,027 567,237 663,370 -81.00%
  QoQ % 113.45% -37.63% -93.72% 11.30% 4.37% -14.49% -
  Horiz. % 8.30% 3.89% 6.23% 99.33% 89.25% 85.51% 100.00%
Tax Rate 12.14 % 45.11 % 12.68 % 5.61 % 8.91 % 7.06 % 11.48 % 3.80%
  QoQ % -73.09% 255.76% 126.02% -37.04% 26.20% -38.50% -
  Horiz. % 105.75% 392.94% 110.45% 48.87% 77.61% 61.50% 100.00%
Total Cost 4,017,819 3,988,879 3,830,095 2,887,300 2,612,042 2,872,192 2,680,380 31.01%
  QoQ % 0.73% 4.15% 32.65% 10.54% -9.06% 7.16% -
  Horiz. % 149.90% 148.82% 142.89% 107.72% 97.45% 107.16% 100.00%
Net Worth 8,605,232 68,316,359 8,476,650 7,838,455 7,971,906 13,244,484 7,214,528 12.48%
  QoQ % -87.40% 705.94% 8.14% -1.67% -39.81% 83.58% -
  Horiz. % 119.28% 946.93% 117.49% 108.65% 110.50% 183.58% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 8,605,232 68,316,359 8,476,650 7,838,455 7,971,906 13,244,484 7,214,528 12.48%
  QoQ % -87.40% 705.94% 8.14% -1.67% -39.81% 83.58% -
  Horiz. % 119.28% 946.93% 117.49% 108.65% 110.50% 183.58% 100.00%
NOSH 1,659,191 13,086,923 1,590,754 1,567,691 1,521,182 2,545,156 1,351,161 14.69%
  QoQ % -87.32% 722.69% 1.47% 3.06% -40.23% 88.37% -
  Horiz. % 122.80% 968.57% 117.73% 116.03% 112.58% 188.37% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.31 % 0.61 % 1.04 % 18.56 % 18.46 % 16.48 % 19.84 % -83.69%
  QoQ % 114.75% -41.35% -94.40% 0.54% 12.01% -16.94% -
  Horiz. % 6.60% 3.07% 5.24% 93.55% 93.04% 83.06% 100.00%
ROE 0.64 % 0.04 % 0.49 % 8.41 % 7.43 % 4.28 % 9.19 % -83.10%
  QoQ % 1,500.00% -91.84% -94.17% 13.19% 73.60% -53.43% -
  Horiz. % 6.96% 0.44% 5.33% 91.51% 80.85% 46.57% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 245.37 30.67 243.29 226.15 210.58 135.11 247.47 -0.57%
  QoQ % 700.03% -87.39% 7.58% 7.39% 55.86% -45.40% -
  Horiz. % 99.15% 12.39% 98.31% 91.38% 85.09% 54.60% 100.00%
EPS 3.32 0.20 2.60 42.03 38.92 22.29 49.10 -83.43%
  QoQ % 1,560.00% -92.31% -93.81% 7.99% 74.61% -54.60% -
  Horiz. % 6.76% 0.41% 5.30% 85.60% 79.27% 45.40% 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 5.1864 5.2202 5.3287 5.0000 5.2406 5.2038 5.3395 -1.92%
  QoQ % -0.65% -2.04% 6.57% -4.59% 0.71% -2.54% -
  Horiz. % 97.13% 97.77% 99.80% 93.64% 98.15% 97.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 245.37 241.89 233.26 213.68 193.06 207.26 201.53 14.04%
  QoQ % 1.44% 3.70% 9.16% 10.68% -6.85% 2.84% -
  Horiz. % 121.75% 120.03% 115.74% 106.03% 95.80% 102.84% 100.00%
EPS 3.32 1.55 2.49 39.71 35.68 34.19 39.98 -80.99%
  QoQ % 114.19% -37.75% -93.73% 11.29% 4.36% -14.48% -
  Horiz. % 8.30% 3.88% 6.23% 99.32% 89.24% 85.52% 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 5.1864 41.1745 5.1089 4.7243 4.8047 7.9825 4.3482 12.48%
  QoQ % -87.40% 705.94% 8.14% -1.67% -39.81% 83.58% -
  Horiz. % 119.28% 946.93% 117.49% 108.65% 110.50% 183.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 6.1200 6.8000 5.6100 5.2500 6.2100 7.0000 6.8000 -
P/RPS 2.49 22.17 2.31 2.32 2.95 5.18 2.75 -6.41%
  QoQ % -88.77% 859.74% -0.43% -21.36% -43.05% 88.36% -
  Horiz. % 90.55% 806.18% 84.00% 84.36% 107.27% 188.36% 100.00%
P/EPS 184.44 3,450.20 215.78 12.49 15.96 31.41 13.85 462.72%
  QoQ % -94.65% 1,498.94% 1,627.62% -21.74% -49.19% 126.79% -
  Horiz. % 1,331.70% 24,911.19% 1,557.98% 90.18% 115.23% 226.79% 100.00%
EY 0.54 0.03 0.46 8.01 6.27 3.18 7.22 -82.28%
  QoQ % 1,700.00% -93.48% -94.26% 27.75% 97.17% -55.96% -
  Horiz. % 7.48% 0.42% 6.37% 110.94% 86.84% 44.04% 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 1.30 1.05 1.05 1.18 1.35 1.27 -4.79%
  QoQ % -9.23% 23.81% 0.00% -11.02% -12.59% 6.30% -
  Horiz. % 92.91% 102.36% 82.68% 82.68% 92.91% 106.30% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 28/07/16 27/04/16 17/02/16 27/10/15 30/07/15 05/05/15 13/02/15 -
Price 5.8500 6.5000 6.1800 5.3700 6.0500 6.8200 7.0100 -
P/RPS 2.38 21.19 2.54 2.37 2.87 5.05 2.83 -10.91%
  QoQ % -88.77% 734.25% 7.17% -17.42% -43.17% 78.45% -
  Horiz. % 84.10% 748.76% 89.75% 83.75% 101.41% 178.45% 100.00%
P/EPS 176.30 3,297.99 237.70 12.78 15.55 30.60 14.28 434.99%
  QoQ % -94.65% 1,287.46% 1,759.94% -17.81% -49.18% 114.29% -
  Horiz. % 1,234.59% 23,095.17% 1,664.57% 89.50% 108.89% 214.29% 100.00%
EY 0.57 0.03 0.42 7.83 6.43 3.27 7.00 -81.24%
  QoQ % 1,800.00% -92.86% -94.64% 21.77% 96.64% -53.29% -
  Horiz. % 8.14% 0.43% 6.00% 111.86% 91.86% 46.71% 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 1.13 1.25 1.16 1.07 1.15 1.31 1.31 -9.39%
  QoQ % -9.60% 7.76% 8.41% -6.96% -12.21% 0.00% -
  Horiz. % 86.26% 95.42% 88.55% 81.68% 87.79% 100.00% 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