Highlights

[AIRPORT] QoQ TTM Result on 2017-12-31 [#4]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 21-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -2.26%    YoY -     235.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 4,846,837 4,829,248 4,774,515 4,652,338 4,485,566 4,349,271 4,246,646 9.20%
  QoQ % 0.36% 1.15% 2.63% 3.72% 3.13% 2.42% -
  Horiz. % 114.13% 113.72% 112.43% 109.55% 105.63% 102.42% 100.00%
PBT 804,651 740,578 707,285 334,487 367,588 319,848 248,032 118.99%
  QoQ % 8.65% 4.71% 111.45% -9.00% 14.93% 28.95% -
  Horiz. % 324.41% 298.58% 285.16% 134.86% 148.20% 128.95% 100.00%
Tax -77,586 -102,314 -88,609 -97,387 -121,217 -142,217 -126,065 -27.63%
  QoQ % 24.17% -15.47% 9.01% 19.66% 14.77% -12.81% -
  Horiz. % 61.54% 81.16% 70.29% 77.25% 96.15% 112.81% 100.00%
NP 727,065 638,264 618,676 237,100 246,371 177,631 121,967 228.41%
  QoQ % 13.91% 3.17% 160.93% -3.76% 38.70% 45.64% -
  Horiz. % 596.12% 523.31% 507.25% 194.40% 202.00% 145.64% 100.00%
NP to SH 727,065 638,264 619,075 236,488 241,952 172,936 117,658 236.37%
  QoQ % 13.91% 3.10% 161.78% -2.26% 39.91% 46.98% -
  Horiz. % 617.95% 542.47% 526.16% 201.00% 205.64% 146.98% 100.00%
Tax Rate 9.64 % 13.82 % 12.53 % 29.12 % 32.98 % 44.46 % 50.83 % -66.96%
  QoQ % -30.25% 10.30% -56.97% -11.70% -25.82% -12.53% -
  Horiz. % 18.97% 27.19% 24.65% 57.29% 64.88% 87.47% 100.00%
Total Cost 4,119,772 4,190,984 4,155,839 4,415,238 4,239,195 4,171,640 4,124,679 -0.08%
  QoQ % -1.70% 0.85% -5.88% 4.15% 1.62% 1.14% -
  Horiz. % 99.88% 101.61% 100.76% 107.04% 102.78% 101.14% 100.00%
Net Worth 9,162,554 9,025,505 9,100,667 9,011,402 8,803,339 8,750,080 8,295,959 6.84%
  QoQ % 1.52% -0.83% 0.99% 2.36% 0.61% 5.47% -
  Horiz. % 110.45% 108.79% 109.70% 108.62% 106.12% 105.47% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 9,162,554 9,025,505 9,100,667 9,011,402 8,803,339 8,750,080 8,295,959 6.84%
  QoQ % 1.52% -0.83% 0.99% 2.36% 0.61% 5.47% -
  Horiz. % 110.45% 108.79% 109.70% 108.62% 106.12% 105.47% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 15.00 % 13.22 % 12.96 % 5.10 % 5.49 % 4.08 % 2.87 % 200.86%
  QoQ % 13.46% 2.01% 154.12% -7.10% 34.56% 42.16% -
  Horiz. % 522.65% 460.63% 451.57% 177.70% 191.29% 142.16% 100.00%
ROE 7.94 % 7.07 % 6.80 % 2.62 % 2.75 % 1.98 % 1.42 % 214.70%
  QoQ % 12.31% 3.97% 159.54% -4.73% 38.89% 39.44% -
  Horiz. % 559.15% 497.89% 478.87% 184.51% 193.66% 139.44% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 292.12 291.06 287.76 280.40 270.35 262.13 255.95 9.20%
  QoQ % 0.36% 1.15% 2.62% 3.72% 3.14% 2.41% -
  Horiz. % 114.13% 113.72% 112.43% 109.55% 105.63% 102.41% 100.00%
EPS 43.82 38.47 37.31 14.25 14.58 10.42 7.09 236.41%
  QoQ % 13.91% 3.11% 161.82% -2.26% 39.92% 46.97% -
  Horiz. % 618.05% 542.60% 526.23% 200.99% 205.64% 146.97% 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 5.5223 5.4397 5.4850 5.4312 5.3058 5.2737 5.0000 6.84%
  QoQ % 1.52% -0.83% 0.99% 2.36% 0.61% 5.47% -
  Horiz. % 110.45% 108.79% 109.70% 108.62% 106.12% 105.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 292.12 291.06 287.76 280.40 270.35 262.13 255.95 9.20%
  QoQ % 0.36% 1.15% 2.62% 3.72% 3.14% 2.41% -
  Horiz. % 114.13% 113.72% 112.43% 109.55% 105.63% 102.41% 100.00%
EPS 43.82 38.47 37.31 14.25 14.58 10.42 7.09 236.41%
  QoQ % 13.91% 3.11% 161.82% -2.26% 39.92% 46.97% -
  Horiz. % 618.05% 542.60% 526.23% 200.99% 205.64% 146.97% 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 5.5223 5.4397 5.4850 5.4312 5.3058 5.2737 5.0000 6.84%
  QoQ % 1.52% -0.83% 0.99% 2.36% 0.61% 5.47% -
  Horiz. % 110.45% 108.79% 109.70% 108.62% 106.12% 105.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 8.9000 8.8000 8.8500 8.7900 8.5000 8.5600 6.9500 -
P/RPS 3.05 3.02 3.08 3.13 3.14 3.27 2.72 7.93%
  QoQ % 0.99% -1.95% -1.60% -0.32% -3.98% 20.22% -
  Horiz. % 112.13% 111.03% 113.24% 115.07% 115.44% 120.22% 100.00%
P/EPS 20.31 22.88 23.72 61.67 58.29 82.13 98.01 -64.95%
  QoQ % -11.23% -3.54% -61.54% 5.80% -29.03% -16.20% -
  Horiz. % 20.72% 23.34% 24.20% 62.92% 59.47% 83.80% 100.00%
EY 4.92 4.37 4.22 1.62 1.72 1.22 1.02 185.21%
  QoQ % 12.59% 3.55% 160.49% -5.81% 40.98% 19.61% -
  Horiz. % 482.35% 428.43% 413.73% 158.82% 168.63% 119.61% 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 1.61 1.62 1.61 1.62 1.60 1.62 1.39 10.28%
  QoQ % -0.62% 0.62% -0.62% 1.25% -1.23% 16.55% -
  Horiz. % 115.83% 116.55% 115.83% 116.55% 115.11% 116.55% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 28/08/18 28/05/18 21/02/18 24/11/17 31/07/17 28/04/17 -
Price 7.8000 9.3000 8.4600 8.8900 8.2400 8.7500 7.6000 -
P/RPS 2.67 3.20 2.94 3.17 3.05 3.34 2.97 -6.85%
  QoQ % -16.56% 8.84% -7.26% 3.93% -8.68% 12.46% -
  Horiz. % 89.90% 107.74% 98.99% 106.73% 102.69% 112.46% 100.00%
P/EPS 17.80 24.18 22.67 62.37 56.51 83.95 107.17 -69.75%
  QoQ % -26.39% 6.66% -63.65% 10.37% -32.69% -21.67% -
  Horiz. % 16.61% 22.56% 21.15% 58.20% 52.73% 78.33% 100.00%
EY 5.62 4.14 4.41 1.60 1.77 1.19 0.93 231.41%
  QoQ % 35.75% -6.12% 175.62% -9.60% 48.74% 27.96% -
  Horiz. % 604.30% 445.16% 474.19% 172.04% 190.32% 127.96% 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 1.41 1.71 1.54 1.64 1.55 1.66 1.52 -4.88%
  QoQ % -17.54% 11.04% -6.10% 5.81% -6.63% 9.21% -
  Horiz. % 92.76% 112.50% 101.32% 107.89% 101.97% 109.21% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers