Highlights

[AIRPORT] QoQ TTM Result on 2015-12-31 [#4]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 17-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -93.72%    YoY -     -93.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 4,128,876 4,071,141 4,013,497 3,870,207 3,545,398 3,203,232 3,438,819 12.93%
  QoQ % 1.42% 1.44% 3.70% 9.16% 10.68% -6.85% -
  Horiz. % 120.07% 118.39% 116.71% 112.54% 103.10% 93.15% 100.00%
PBT 44,886 60,688 44,852 45,939 697,222 649,052 609,647 -82.35%
  QoQ % -26.04% 35.31% -2.37% -93.41% 7.42% 6.46% -
  Horiz. % 7.36% 9.95% 7.36% 7.54% 114.36% 106.46% 100.00%
Tax -49,100 -7,366 -20,234 -5,827 -39,124 -57,862 -43,020 9.19%
  QoQ % -566.58% 63.60% -247.25% 85.11% 32.38% -34.50% -
  Horiz. % 114.13% 17.12% 47.03% 13.54% 90.94% 134.50% 100.00%
NP -4,214 53,322 24,618 40,112 658,098 591,190 566,627 -
  QoQ % -107.90% 116.60% -38.63% -93.90% 11.32% 4.33% -
  Horiz. % -0.74% 9.41% 4.34% 7.08% 116.14% 104.33% 100.00%
NP to SH -2,772 55,055 25,793 41,358 658,924 592,027 567,237 -
  QoQ % -105.03% 113.45% -37.63% -93.72% 11.30% 4.37% -
  Horiz. % -0.49% 9.71% 4.55% 7.29% 116.16% 104.37% 100.00%
Tax Rate 109.39 % 12.14 % 45.11 % 12.68 % 5.61 % 8.91 % 7.06 % 518.42%
  QoQ % 801.07% -73.09% 255.76% 126.02% -37.04% 26.20% -
  Horiz. % 1,549.43% 171.95% 638.95% 179.60% 79.46% 126.20% 100.00%
Total Cost 4,133,090 4,017,819 3,988,879 3,830,095 2,887,300 2,612,042 2,872,192 27.38%
  QoQ % 2.87% 0.73% 4.15% 32.65% 10.54% -9.06% -
  Horiz. % 143.90% 139.89% 138.88% 133.35% 100.53% 90.94% 100.00%
Net Worth 8,619,667 8,605,232 68,316,359 8,476,650 7,838,455 7,971,906 13,244,484 -24.84%
  QoQ % 0.17% -87.40% 705.94% 8.14% -1.67% -39.81% -
  Horiz. % 65.08% 64.97% 515.81% 64.00% 59.18% 60.19% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 8,619,667 8,605,232 68,316,359 8,476,650 7,838,455 7,971,906 13,244,484 -24.84%
  QoQ % 0.17% -87.40% 705.94% 8.14% -1.67% -39.81% -
  Horiz. % 65.08% 64.97% 515.81% 64.00% 59.18% 60.19% 100.00%
NOSH 1,659,191 1,659,191 13,086,923 1,590,754 1,567,691 1,521,182 2,545,156 -24.76%
  QoQ % 0.00% -87.32% 722.69% 1.47% 3.06% -40.23% -
  Horiz. % 65.19% 65.19% 514.19% 62.50% 61.60% 59.77% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -0.10 % 1.31 % 0.61 % 1.04 % 18.56 % 18.46 % 16.48 % -
  QoQ % -107.63% 114.75% -41.35% -94.40% 0.54% 12.01% -
  Horiz. % -0.61% 7.95% 3.70% 6.31% 112.62% 112.01% 100.00%
ROE -0.03 % 0.64 % 0.04 % 0.49 % 8.41 % 7.43 % 4.28 % -
  QoQ % -104.69% 1,500.00% -91.84% -94.17% 13.19% 73.60% -
  Horiz. % -0.70% 14.95% 0.93% 11.45% 196.50% 173.60% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 248.85 245.37 30.67 243.29 226.15 210.58 135.11 50.09%
  QoQ % 1.42% 700.03% -87.39% 7.58% 7.39% 55.86% -
  Horiz. % 184.18% 181.61% 22.70% 180.07% 167.38% 155.86% 100.00%
EPS -0.17 3.32 0.20 2.60 42.03 38.92 22.29 -
  QoQ % -105.12% 1,560.00% -92.31% -93.81% 7.99% 74.61% -
  Horiz. % -0.76% 14.89% 0.90% 11.66% 188.56% 174.61% 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 5.1951 5.1864 5.2202 5.3287 5.0000 5.2406 5.2038 -0.11%
  QoQ % 0.17% -0.65% -2.04% 6.57% -4.59% 0.71% -
  Horiz. % 99.83% 99.67% 100.32% 102.40% 96.08% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 248.85 245.37 241.89 233.26 213.68 193.06 207.26 12.93%
  QoQ % 1.42% 1.44% 3.70% 9.16% 10.68% -6.85% -
  Horiz. % 120.07% 118.39% 116.71% 112.54% 103.10% 93.15% 100.00%
EPS -0.17 3.32 1.55 2.49 39.71 35.68 34.19 -
  QoQ % -105.12% 114.19% -37.75% -93.73% 11.29% 4.36% -
  Horiz. % -0.50% 9.71% 4.53% 7.28% 116.15% 104.36% 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 5.1951 5.1864 41.1745 5.1089 4.7243 4.8047 7.9825 -24.84%
  QoQ % 0.17% -87.40% 705.94% 8.14% -1.67% -39.81% -
  Horiz. % 65.08% 64.97% 515.81% 64.00% 59.18% 60.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 6.5400 6.1200 6.8000 5.6100 5.2500 6.2100 7.0000 -
P/RPS 2.63 2.49 22.17 2.31 2.32 2.95 5.18 -36.28%
  QoQ % 5.62% -88.77% 859.74% -0.43% -21.36% -43.05% -
  Horiz. % 50.77% 48.07% 427.99% 44.59% 44.79% 56.95% 100.00%
P/EPS -3,914.54 184.44 3,450.20 215.78 12.49 15.96 31.41 -
  QoQ % -2,222.39% -94.65% 1,498.94% 1,627.62% -21.74% -49.19% -
  Horiz. % -12,462.72% 587.20% 10,984.40% 686.98% 39.76% 50.81% 100.00%
EY -0.03 0.54 0.03 0.46 8.01 6.27 3.18 -
  QoQ % -105.56% 1,700.00% -93.48% -94.26% 27.75% 97.17% -
  Horiz. % -0.94% 16.98% 0.94% 14.47% 251.89% 197.17% 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 1.26 1.18 1.30 1.05 1.05 1.18 1.35 -4.48%
  QoQ % 6.78% -9.23% 23.81% 0.00% -11.02% -12.59% -
  Horiz. % 93.33% 87.41% 96.30% 77.78% 77.78% 87.41% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 27/10/16 28/07/16 27/04/16 17/02/16 27/10/15 30/07/15 05/05/15 -
Price 6.5000 5.8500 6.5000 6.1800 5.3700 6.0500 6.8200 -
P/RPS 2.61 2.38 21.19 2.54 2.37 2.87 5.05 -35.52%
  QoQ % 9.66% -88.77% 734.25% 7.17% -17.42% -43.17% -
  Horiz. % 51.68% 47.13% 419.60% 50.30% 46.93% 56.83% 100.00%
P/EPS -3,890.60 176.30 3,297.99 237.70 12.78 15.55 30.60 -
  QoQ % -2,306.81% -94.65% 1,287.46% 1,759.94% -17.81% -49.18% -
  Horiz. % -12,714.38% 576.14% 10,777.75% 776.80% 41.76% 50.82% 100.00%
EY -0.03 0.57 0.03 0.42 7.83 6.43 3.27 -
  QoQ % -105.26% 1,800.00% -92.86% -94.64% 21.77% 96.64% -
  Horiz. % -0.92% 17.43% 0.92% 12.84% 239.45% 196.64% 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 1.25 1.13 1.25 1.16 1.07 1.15 1.31 -3.07%
  QoQ % 10.62% -9.60% 7.76% 8.41% -6.96% -12.21% -
  Horiz. % 95.42% 86.26% 95.42% 88.55% 81.68% 87.79% 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.
 


 

226  212  551  1193 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.13+0.005 
 EFORCE 0.715+0.06 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 HSI-C5P 0.275+0.005 
 VSOLAR 0.22-0.01 
 ISTONE 0.21+0.005 
 HSI-C5J 0.100.00 
 ARMADA 0.230.00 
 MYEG 1.67+0.06 
Partners & Brokers