Highlights

[AIRPORT] QoQ TTM Result on 2016-12-31 [#4]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     2,639.25%    YoY -     70.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 4,485,566 4,349,271 4,246,646 4,172,768 4,128,876 4,071,141 4,013,497 7.69%
  QoQ % 3.13% 2.42% 1.77% 1.06% 1.42% 1.44% -
  Horiz. % 111.76% 108.37% 105.81% 103.97% 102.87% 101.44% 100.00%
PBT 367,588 319,848 248,032 183,333 44,886 60,688 44,852 305.97%
  QoQ % 14.93% 28.95% 35.29% 308.44% -26.04% 35.31% -
  Horiz. % 819.56% 713.12% 553.00% 408.75% 100.08% 135.31% 100.00%
Tax -121,217 -142,217 -126,065 -110,157 -49,100 -7,366 -20,234 229.49%
  QoQ % 14.77% -12.81% -14.44% -124.35% -566.58% 63.60% -
  Horiz. % 599.08% 702.86% 623.04% 544.42% 242.66% 36.40% 100.00%
NP 246,371 177,631 121,967 73,176 -4,214 53,322 24,618 363.75%
  QoQ % 38.70% 45.64% 66.68% 1,836.50% -107.90% 116.60% -
  Horiz. % 1,000.78% 721.55% 495.44% 297.25% -17.12% 216.60% 100.00%
NP to SH 241,952 172,936 117,658 70,388 -2,772 55,055 25,793 344.18%
  QoQ % 39.91% 46.98% 67.16% 2,639.25% -105.03% 113.45% -
  Horiz. % 938.05% 670.48% 456.16% 272.90% -10.75% 213.45% 100.00%
Tax Rate 32.98 % 44.46 % 50.83 % 60.09 % 109.39 % 12.14 % 45.11 % -18.83%
  QoQ % -25.82% -12.53% -15.41% -45.07% 801.07% -73.09% -
  Horiz. % 73.11% 98.56% 112.68% 133.21% 242.50% 26.91% 100.00%
Total Cost 4,239,195 4,171,640 4,124,679 4,099,592 4,133,090 4,017,819 3,988,879 4.14%
  QoQ % 1.62% 1.14% 0.61% -0.81% 2.87% 0.73% -
  Horiz. % 106.28% 104.58% 103.40% 102.78% 103.62% 100.73% 100.00%
Net Worth 8,803,339 8,750,080 8,295,959 8,694,828 8,619,667 8,605,232 68,316,359 -74.46%
  QoQ % 0.61% 5.47% -4.59% 0.87% 0.17% -87.40% -
  Horiz. % 12.89% 12.81% 12.14% 12.73% 12.62% 12.60% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 8,803,339 8,750,080 8,295,959 8,694,828 8,619,667 8,605,232 68,316,359 -74.46%
  QoQ % 0.61% 5.47% -4.59% 0.87% 0.17% -87.40% -
  Horiz. % 12.89% 12.81% 12.14% 12.73% 12.62% 12.60% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 13,086,923 -74.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -87.32% -
  Horiz. % 12.68% 12.68% 12.68% 12.68% 12.68% 12.68% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.49 % 4.08 % 2.87 % 1.75 % -0.10 % 1.31 % 0.61 % 332.10%
  QoQ % 34.56% 42.16% 64.00% 1,850.00% -107.63% 114.75% -
  Horiz. % 900.00% 668.85% 470.49% 286.89% -16.39% 214.75% 100.00%
ROE 2.75 % 1.98 % 1.42 % 0.81 % -0.03 % 0.64 % 0.04 % 1,573.91%
  QoQ % 38.89% 39.44% 75.31% 2,800.00% -104.69% 1,500.00% -
  Horiz. % 6,875.00% 4,950.00% 3,550.00% 2,025.00% -75.00% 1,600.00% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 270.35 262.13 255.95 251.49 248.85 245.37 30.67 326.15%
  QoQ % 3.14% 2.41% 1.77% 1.06% 1.42% 700.03% -
  Horiz. % 881.48% 854.68% 834.53% 819.99% 811.38% 800.03% 100.00%
EPS 14.58 10.42 7.09 4.24 -0.17 3.32 0.20 1,640.55%
  QoQ % 39.92% 46.97% 67.22% 2,594.12% -105.12% 1,560.00% -
  Horiz. % 7,290.00% 5,210.00% 3,545.00% 2,120.00% -85.00% 1,660.00% 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 5.3058 5.2737 5.0000 5.2404 5.1951 5.1864 5.2202 1.09%
  QoQ % 0.61% 5.47% -4.59% 0.87% 0.17% -0.65% -
  Horiz. % 101.64% 101.02% 95.78% 100.39% 99.52% 99.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 270.35 262.13 255.95 251.49 248.85 245.37 241.89 7.69%
  QoQ % 3.14% 2.41% 1.77% 1.06% 1.42% 1.44% -
  Horiz. % 111.77% 108.37% 105.81% 103.97% 102.88% 101.44% 100.00%
EPS 14.58 10.42 7.09 4.24 -0.17 3.32 1.55 345.00%
  QoQ % 39.92% 46.97% 67.22% 2,594.12% -105.12% 114.19% -
  Horiz. % 940.65% 672.26% 457.42% 273.55% -10.97% 214.19% 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 5.3058 5.2737 5.0000 5.2404 5.1951 5.1864 41.1745 -74.46%
  QoQ % 0.61% 5.47% -4.59% 0.87% 0.17% -87.40% -
  Horiz. % 12.89% 12.81% 12.14% 12.73% 12.62% 12.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 8.5000 8.5600 6.9500 6.0600 6.5400 6.1200 6.8000 -
P/RPS 3.14 3.27 2.72 2.41 2.63 2.49 22.17 -72.80%
  QoQ % -3.98% 20.22% 12.86% -8.37% 5.62% -88.77% -
  Horiz. % 14.16% 14.75% 12.27% 10.87% 11.86% 11.23% 100.00%
P/EPS 58.29 82.13 98.01 142.85 -3,914.54 184.44 3,450.20 -93.40%
  QoQ % -29.03% -16.20% -31.39% 103.65% -2,222.39% -94.65% -
  Horiz. % 1.69% 2.38% 2.84% 4.14% -113.46% 5.35% 100.00%
EY 1.72 1.22 1.02 0.70 -0.03 0.54 0.03 1,383.21%
  QoQ % 40.98% 19.61% 45.71% 2,433.33% -105.56% 1,700.00% -
  Horiz. % 5,733.33% 4,066.67% 3,400.00% 2,333.33% -100.00% 1,800.00% 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 1.60 1.62 1.39 1.16 1.26 1.18 1.30 14.83%
  QoQ % -1.23% 16.55% 19.83% -7.94% 6.78% -9.23% -
  Horiz. % 123.08% 124.62% 106.92% 89.23% 96.92% 90.77% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 31/07/17 28/04/17 28/02/17 27/10/16 28/07/16 27/04/16 -
Price 8.2400 8.7500 7.6000 6.4800 6.5000 5.8500 6.5000 -
P/RPS 3.05 3.34 2.97 2.58 2.61 2.38 21.19 -72.50%
  QoQ % -8.68% 12.46% 15.12% -1.15% 9.66% -88.77% -
  Horiz. % 14.39% 15.76% 14.02% 12.18% 12.32% 11.23% 100.00%
P/EPS 56.51 83.95 107.17 152.75 -3,890.60 176.30 3,297.99 -93.34%
  QoQ % -32.69% -21.67% -29.84% 103.93% -2,306.81% -94.65% -
  Horiz. % 1.71% 2.55% 3.25% 4.63% -117.97% 5.35% 100.00%
EY 1.77 1.19 0.93 0.65 -0.03 0.57 0.03 1,411.79%
  QoQ % 48.74% 27.96% 43.08% 2,266.67% -105.26% 1,800.00% -
  Horiz. % 5,900.00% 3,966.67% 3,100.00% 2,166.67% -100.00% 1,900.00% 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 1.55 1.66 1.52 1.24 1.25 1.13 1.25 15.40%
  QoQ % -6.63% 9.21% 22.58% -0.80% 10.62% -9.60% -
  Horiz. % 124.00% 132.80% 121.60% 99.20% 100.00% 90.40% 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.
 


 

194  286  576  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.36-0.01 
 NETX 0.015-0.005 
 HSI-C5J 0.135-0.075 
 HSI-C5P 0.30-0.05 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-H6R 0.355+0.035 
 MQTECH 0.030.00 
Partners & Brokers