Highlights

[AIRPORT] QoQ TTM Result on 2018-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 21-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     13.91%    YoY -     200.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 4,888,224 4,851,702 4,846,837 4,829,248 4,774,515 4,652,338 4,485,566 5.90%
  QoQ % 0.75% 0.10% 0.36% 1.15% 2.63% 3.72% -
  Horiz. % 108.98% 108.16% 108.05% 107.66% 106.44% 103.72% 100.00%
PBT 472,501 780,592 804,651 740,578 707,285 334,487 367,588 18.24%
  QoQ % -39.47% -2.99% 8.65% 4.71% 111.45% -9.00% -
  Horiz. % 128.54% 212.36% 218.90% 201.47% 192.41% 91.00% 100.00%
Tax -40,216 -53,289 -77,586 -102,314 -88,609 -97,387 -121,217 -52.11%
  QoQ % 24.53% 31.32% 24.17% -15.47% 9.01% 19.66% -
  Horiz. % 33.18% 43.96% 64.01% 84.41% 73.10% 80.34% 100.00%
NP 432,285 727,303 727,065 638,264 618,676 237,100 246,371 45.52%
  QoQ % -40.56% 0.03% 13.91% 3.17% 160.93% -3.76% -
  Horiz. % 175.46% 295.21% 295.11% 259.07% 251.12% 96.24% 100.00%
NP to SH 432,285 727,303 727,065 638,264 619,075 236,488 241,952 47.29%
  QoQ % -40.56% 0.03% 13.91% 3.10% 161.78% -2.26% -
  Horiz. % 178.67% 300.60% 300.50% 263.80% 255.87% 97.74% 100.00%
Tax Rate 8.51 % 6.83 % 9.64 % 13.82 % 12.53 % 29.12 % 32.98 % -59.50%
  QoQ % 24.60% -29.15% -30.25% 10.30% -56.97% -11.70% -
  Horiz. % 25.80% 20.71% 29.23% 41.90% 37.99% 88.30% 100.00%
Total Cost 4,455,939 4,124,399 4,119,772 4,190,984 4,155,839 4,415,238 4,239,195 3.38%
  QoQ % 8.04% 0.11% -1.70% 0.85% -5.88% 4.15% -
  Horiz. % 105.11% 97.29% 97.18% 98.86% 98.03% 104.15% 100.00%
Net Worth 9,210,174 9,140,653 9,162,554 9,025,505 9,100,667 9,011,402 8,803,339 3.06%
  QoQ % 0.76% -0.24% 1.52% -0.83% 0.99% 2.36% -
  Horiz. % 104.62% 103.83% 104.08% 102.52% 103.38% 102.36% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 9,210,174 9,140,653 9,162,554 9,025,505 9,100,667 9,011,402 8,803,339 3.06%
  QoQ % 0.76% -0.24% 1.52% -0.83% 0.99% 2.36% -
  Horiz. % 104.62% 103.83% 104.08% 102.52% 103.38% 102.36% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 8.84 % 14.99 % 15.00 % 13.22 % 12.96 % 5.10 % 5.49 % 37.42%
  QoQ % -41.03% -0.07% 13.46% 2.01% 154.12% -7.10% -
  Horiz. % 161.02% 273.04% 273.22% 240.80% 236.07% 92.90% 100.00%
ROE 4.69 % 7.96 % 7.94 % 7.07 % 6.80 % 2.62 % 2.75 % 42.79%
  QoQ % -41.08% 0.25% 12.31% 3.97% 159.54% -4.73% -
  Horiz. % 170.55% 289.45% 288.73% 257.09% 247.27% 95.27% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 294.61 292.41 292.12 291.06 287.76 280.40 270.35 5.90%
  QoQ % 0.75% 0.10% 0.36% 1.15% 2.62% 3.72% -
  Horiz. % 108.97% 108.16% 108.05% 107.66% 106.44% 103.72% 100.00%
EPS 26.05 43.83 43.82 38.47 37.31 14.25 14.58 47.29%
  QoQ % -40.57% 0.02% 13.91% 3.11% 161.82% -2.26% -
  Horiz. % 178.67% 300.62% 300.55% 263.85% 255.90% 97.74% 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 5.5510 5.5091 5.5223 5.4397 5.4850 5.4312 5.3058 3.06%
  QoQ % 0.76% -0.24% 1.52% -0.83% 0.99% 2.36% -
  Horiz. % 104.62% 103.83% 104.08% 102.52% 103.38% 102.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 294.61 292.41 292.12 291.06 287.76 280.40 270.35 5.90%
  QoQ % 0.75% 0.10% 0.36% 1.15% 2.62% 3.72% -
  Horiz. % 108.97% 108.16% 108.05% 107.66% 106.44% 103.72% 100.00%
EPS 26.05 43.83 43.82 38.47 37.31 14.25 14.58 47.29%
  QoQ % -40.57% 0.02% 13.91% 3.11% 161.82% -2.26% -
  Horiz. % 178.67% 300.62% 300.55% 263.85% 255.90% 97.74% 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 5.5510 5.5091 5.5223 5.4397 5.4850 5.4312 5.3058 3.06%
  QoQ % 0.76% -0.24% 1.52% -0.83% 0.99% 2.36% -
  Horiz. % 104.62% 103.83% 104.08% 102.52% 103.38% 102.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 7.2400 8.3800 8.9000 8.8000 8.8500 8.7900 8.5000 -
P/RPS 2.46 2.87 3.05 3.02 3.08 3.13 3.14 -15.03%
  QoQ % -14.29% -5.90% 0.99% -1.95% -1.60% -0.32% -
  Horiz. % 78.34% 91.40% 97.13% 96.18% 98.09% 99.68% 100.00%
P/EPS 27.79 19.12 20.31 22.88 23.72 61.67 58.29 -39.00%
  QoQ % 45.35% -5.86% -11.23% -3.54% -61.54% 5.80% -
  Horiz. % 47.68% 32.80% 34.84% 39.25% 40.69% 105.80% 100.00%
EY 3.60 5.23 4.92 4.37 4.22 1.62 1.72 63.70%
  QoQ % -31.17% 6.30% 12.59% 3.55% 160.49% -5.81% -
  Horiz. % 209.30% 304.07% 286.05% 254.07% 245.35% 94.19% 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 1.30 1.52 1.61 1.62 1.61 1.62 1.60 -12.94%
  QoQ % -14.47% -5.59% -0.62% 0.62% -0.62% 1.25% -
  Horiz. % 81.25% 95.00% 100.62% 101.25% 100.62% 101.25% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 28/02/19 21/11/18 28/08/18 28/05/18 21/02/18 24/11/17 -
Price 7.2900 8.1700 7.8000 9.3000 8.4600 8.8900 8.2400 -
P/RPS 2.47 2.79 2.67 3.20 2.94 3.17 3.05 -13.13%
  QoQ % -11.47% 4.49% -16.56% 8.84% -7.26% 3.93% -
  Horiz. % 80.98% 91.48% 87.54% 104.92% 96.39% 103.93% 100.00%
P/EPS 27.98 18.64 17.80 24.18 22.67 62.37 56.51 -37.44%
  QoQ % 50.11% 4.72% -26.39% 6.66% -63.65% 10.37% -
  Horiz. % 49.51% 32.99% 31.50% 42.79% 40.12% 110.37% 100.00%
EY 3.57 5.37 5.62 4.14 4.41 1.60 1.77 59.70%
  QoQ % -33.52% -4.45% 35.75% -6.12% 175.62% -9.60% -
  Horiz. % 201.69% 303.39% 317.51% 233.90% 249.15% 90.40% 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 1.31 1.48 1.41 1.71 1.54 1.64 1.55 -10.62%
  QoQ % -11.49% 4.96% -17.54% 11.04% -6.10% 5.81% -
  Horiz. % 84.52% 95.48% 90.97% 110.32% 99.35% 105.81% 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