Highlights

[AIRPORT] QoQ TTM Result on 2016-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 27-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -105.03%    YoY -     -100.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 4,349,271 4,246,646 4,172,768 4,128,876 4,071,141 4,013,497 3,870,207 8.10%
  QoQ % 2.42% 1.77% 1.06% 1.42% 1.44% 3.70% -
  Horiz. % 112.38% 109.73% 107.82% 106.68% 105.19% 103.70% 100.00%
PBT 319,848 248,032 183,333 44,886 60,688 44,852 45,939 265.05%
  QoQ % 28.95% 35.29% 308.44% -26.04% 35.31% -2.37% -
  Horiz. % 696.24% 539.92% 399.08% 97.71% 132.11% 97.63% 100.00%
Tax -142,217 -126,065 -110,157 -49,100 -7,366 -20,234 -5,827 743.04%
  QoQ % -12.81% -14.44% -124.35% -566.58% 63.60% -247.25% -
  Horiz. % 2,440.66% 2,163.46% 1,890.46% 842.63% 126.41% 347.25% 100.00%
NP 177,631 121,967 73,176 -4,214 53,322 24,618 40,112 169.91%
  QoQ % 45.64% 66.68% 1,836.50% -107.90% 116.60% -38.63% -
  Horiz. % 442.84% 304.07% 182.43% -10.51% 132.93% 61.37% 100.00%
NP to SH 172,936 117,658 70,388 -2,772 55,055 25,793 41,358 159.77%
  QoQ % 46.98% 67.16% 2,639.25% -105.03% 113.45% -37.63% -
  Horiz. % 418.14% 284.49% 170.19% -6.70% 133.12% 62.37% 100.00%
Tax Rate 44.46 % 50.83 % 60.09 % 109.39 % 12.14 % 45.11 % 12.68 % 130.98%
  QoQ % -12.53% -15.41% -45.07% 801.07% -73.09% 255.76% -
  Horiz. % 350.63% 400.87% 473.90% 862.70% 95.74% 355.76% 100.00%
Total Cost 4,171,640 4,124,679 4,099,592 4,133,090 4,017,819 3,988,879 3,830,095 5.87%
  QoQ % 1.14% 0.61% -0.81% 2.87% 0.73% 4.15% -
  Horiz. % 108.92% 107.69% 107.04% 107.91% 104.90% 104.15% 100.00%
Net Worth 8,750,080 8,295,959 8,694,828 8,619,667 8,605,232 68,316,359 8,476,650 2.14%
  QoQ % 5.47% -4.59% 0.87% 0.17% -87.40% 705.94% -
  Horiz. % 103.23% 97.87% 102.57% 101.69% 101.52% 805.94% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 8,750,080 8,295,959 8,694,828 8,619,667 8,605,232 68,316,359 8,476,650 2.14%
  QoQ % 5.47% -4.59% 0.87% 0.17% -87.40% 705.94% -
  Horiz. % 103.23% 97.87% 102.57% 101.69% 101.52% 805.94% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 13,086,923 1,590,754 2.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% -87.32% 722.69% -
  Horiz. % 104.30% 104.30% 104.30% 104.30% 104.30% 822.69% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.08 % 2.87 % 1.75 % -0.10 % 1.31 % 0.61 % 1.04 % 148.95%
  QoQ % 42.16% 64.00% 1,850.00% -107.63% 114.75% -41.35% -
  Horiz. % 392.31% 275.96% 168.27% -9.62% 125.96% 58.65% 100.00%
ROE 1.98 % 1.42 % 0.81 % -0.03 % 0.64 % 0.04 % 0.49 % 153.91%
  QoQ % 39.44% 75.31% 2,800.00% -104.69% 1,500.00% -91.84% -
  Horiz. % 404.08% 289.80% 165.31% -6.12% 130.61% 8.16% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 262.13 255.95 251.49 248.85 245.37 30.67 243.29 5.10%
  QoQ % 2.41% 1.77% 1.06% 1.42% 700.03% -87.39% -
  Horiz. % 107.74% 105.20% 103.37% 102.29% 100.85% 12.61% 100.00%
EPS 10.42 7.09 4.24 -0.17 3.32 0.20 2.60 152.52%
  QoQ % 46.97% 67.22% 2,594.12% -105.12% 1,560.00% -92.31% -
  Horiz. % 400.77% 272.69% 163.08% -6.54% 127.69% 7.69% 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 5.2737 5.0000 5.2404 5.1951 5.1864 5.2202 5.3287 -0.69%
  QoQ % 5.47% -4.59% 0.87% 0.17% -0.65% -2.04% -
  Horiz. % 98.97% 93.83% 98.34% 97.49% 97.33% 97.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 262.13 255.95 251.49 248.85 245.37 241.89 233.26 8.10%
  QoQ % 2.41% 1.77% 1.06% 1.42% 1.44% 3.70% -
  Horiz. % 112.38% 109.73% 107.82% 106.68% 105.19% 103.70% 100.00%
EPS 10.42 7.09 4.24 -0.17 3.32 1.55 2.49 159.91%
  QoQ % 46.97% 67.22% 2,594.12% -105.12% 114.19% -37.75% -
  Horiz. % 418.47% 284.74% 170.28% -6.83% 133.33% 62.25% 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 5.2737 5.0000 5.2404 5.1951 5.1864 41.1745 5.1089 2.14%
  QoQ % 5.47% -4.59% 0.87% 0.17% -87.40% 705.94% -
  Horiz. % 103.23% 97.87% 102.57% 101.69% 101.52% 805.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 8.5600 6.9500 6.0600 6.5400 6.1200 6.8000 5.6100 -
P/RPS 3.27 2.72 2.41 2.63 2.49 22.17 2.31 26.10%
  QoQ % 20.22% 12.86% -8.37% 5.62% -88.77% 859.74% -
  Horiz. % 141.56% 117.75% 104.33% 113.85% 107.79% 959.74% 100.00%
P/EPS 82.13 98.01 142.85 -3,914.54 184.44 3,450.20 215.78 -47.51%
  QoQ % -16.20% -31.39% 103.65% -2,222.39% -94.65% 1,498.94% -
  Horiz. % 38.06% 45.42% 66.20% -1,814.13% 85.48% 1,598.94% 100.00%
EY 1.22 1.02 0.70 -0.03 0.54 0.03 0.46 91.72%
  QoQ % 19.61% 45.71% 2,433.33% -105.56% 1,700.00% -93.48% -
  Horiz. % 265.22% 221.74% 152.17% -6.52% 117.39% 6.52% 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 1.62 1.39 1.16 1.26 1.18 1.30 1.05 33.56%
  QoQ % 16.55% 19.83% -7.94% 6.78% -9.23% 23.81% -
  Horiz. % 154.29% 132.38% 110.48% 120.00% 112.38% 123.81% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 31/07/17 28/04/17 28/02/17 27/10/16 28/07/16 27/04/16 17/02/16 -
Price 8.7500 7.6000 6.4800 6.5000 5.8500 6.5000 6.1800 -
P/RPS 3.34 2.97 2.58 2.61 2.38 21.19 2.54 20.05%
  QoQ % 12.46% 15.12% -1.15% 9.66% -88.77% 734.25% -
  Horiz. % 131.50% 116.93% 101.57% 102.76% 93.70% 834.25% 100.00%
P/EPS 83.95 107.17 152.75 -3,890.60 176.30 3,297.99 237.70 -50.07%
  QoQ % -21.67% -29.84% 103.93% -2,306.81% -94.65% 1,287.46% -
  Horiz. % 35.32% 45.09% 64.26% -1,636.77% 74.17% 1,387.46% 100.00%
EY 1.19 0.93 0.65 -0.03 0.57 0.03 0.42 100.36%
  QoQ % 27.96% 43.08% 2,266.67% -105.26% 1,800.00% -92.86% -
  Horiz. % 283.33% 221.43% 154.76% -7.14% 135.71% 7.14% 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 1.66 1.52 1.24 1.25 1.13 1.25 1.16 27.02%
  QoQ % 9.21% 22.58% -0.80% 10.62% -9.60% 7.76% -
  Horiz. % 143.10% 131.03% 106.90% 107.76% 97.41% 107.76% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers