Highlights

[AIRPORT] QoQ TTM Result on 2015-03-31 [#1]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 05-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -14.49%    YoY -     49.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 3,870,207 3,545,398 3,203,232 3,438,819 3,343,721 3,753,155 4,050,098 -2.98%
  QoQ % 9.16% 10.68% -6.85% 2.84% -10.91% -7.33% -
  Horiz. % 95.56% 87.54% 79.09% 84.91% 82.56% 92.67% 100.00%
PBT 45,939 697,222 649,052 609,647 749,328 235,791 376,302 -75.30%
  QoQ % -93.41% 7.42% 6.46% -18.64% 217.79% -37.34% -
  Horiz. % 12.21% 185.28% 172.48% 162.01% 199.13% 62.66% 100.00%
Tax -5,827 -39,124 -57,862 -43,020 -85,987 -113,762 -142,970 -88.09%
  QoQ % 85.11% 32.38% -34.50% 49.97% 24.42% 20.43% -
  Horiz. % 4.08% 27.37% 40.47% 30.09% 60.14% 79.57% 100.00%
NP 40,112 658,098 591,190 566,627 663,341 122,029 233,332 -68.98%
  QoQ % -93.90% 11.32% 4.33% -14.58% 443.59% -47.70% -
  Horiz. % 17.19% 282.04% 253.37% 242.84% 284.29% 52.30% 100.00%
NP to SH 41,358 658,924 592,027 567,237 663,370 122,537 233,711 -68.38%
  QoQ % -93.72% 11.30% 4.37% -14.49% 441.36% -47.57% -
  Horiz. % 17.70% 281.94% 253.32% 242.71% 283.84% 52.43% 100.00%
Tax Rate 12.68 % 5.61 % 8.91 % 7.06 % 11.48 % 48.25 % 37.99 % -51.79%
  QoQ % 126.02% -37.04% 26.20% -38.50% -76.21% 27.01% -
  Horiz. % 33.38% 14.77% 23.45% 18.58% 30.22% 127.01% 100.00%
Total Cost 3,830,095 2,887,300 2,612,042 2,872,192 2,680,380 3,631,126 3,816,766 0.23%
  QoQ % 32.65% 10.54% -9.06% 7.16% -26.18% -4.86% -
  Horiz. % 100.35% 75.65% 68.44% 75.25% 70.23% 95.14% 100.00%
Net Worth 8,476,650 7,838,455 7,971,906 13,244,484 7,214,528 5,642,779 5,555,521 32.43%
  QoQ % 8.14% -1.67% -39.81% 83.58% 27.85% 1.57% -
  Horiz. % 152.58% 141.09% 143.50% 238.40% 129.86% 101.57% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 8,476,650 7,838,455 7,971,906 13,244,484 7,214,528 5,642,779 5,555,521 32.43%
  QoQ % 8.14% -1.67% -39.81% 83.58% 27.85% 1.57% -
  Horiz. % 152.58% 141.09% 143.50% 238.40% 129.86% 101.57% 100.00%
NOSH 1,590,754 1,567,691 1,521,182 2,545,156 1,351,161 1,337,500 1,317,817 13.33%
  QoQ % 1.47% 3.06% -40.23% 88.37% 1.02% 1.49% -
  Horiz. % 120.71% 118.96% 115.43% 193.13% 102.53% 101.49% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.04 % 18.56 % 18.46 % 16.48 % 19.84 % 3.25 % 5.76 % -67.95%
  QoQ % -94.40% 0.54% 12.01% -16.94% 510.46% -43.58% -
  Horiz. % 18.06% 322.22% 320.49% 286.11% 344.44% 56.42% 100.00%
ROE 0.49 % 8.41 % 7.43 % 4.28 % 9.19 % 2.17 % 4.21 % -76.07%
  QoQ % -94.17% 13.19% 73.60% -53.43% 323.50% -48.46% -
  Horiz. % 11.64% 199.76% 176.48% 101.66% 218.29% 51.54% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 243.29 226.15 210.58 135.11 247.47 280.61 307.33 -14.39%
  QoQ % 7.58% 7.39% 55.86% -45.40% -11.81% -8.69% -
  Horiz. % 79.16% 73.59% 68.52% 43.96% 80.52% 91.31% 100.00%
EPS 2.60 42.03 38.92 22.29 49.10 9.16 17.73 -72.09%
  QoQ % -93.81% 7.99% 74.61% -54.60% 436.03% -48.34% -
  Horiz. % 14.66% 237.06% 219.51% 125.72% 276.93% 51.66% 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 5.3287 5.0000 5.2406 5.2038 5.3395 4.2189 4.2157 16.86%
  QoQ % 6.57% -4.59% 0.71% -2.54% 26.56% 0.08% -
  Horiz. % 126.40% 118.60% 124.31% 123.44% 126.66% 100.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 233.26 213.68 193.06 207.26 201.53 226.20 244.10 -2.97%
  QoQ % 9.16% 10.68% -6.85% 2.84% -10.91% -7.33% -
  Horiz. % 95.56% 87.54% 79.09% 84.91% 82.56% 92.67% 100.00%
EPS 2.49 39.71 35.68 34.19 39.98 7.39 14.09 -68.41%
  QoQ % -93.73% 11.29% 4.36% -14.48% 441.00% -47.55% -
  Horiz. % 17.67% 281.83% 253.23% 242.65% 283.75% 52.45% 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 5.1089 4.7243 4.8047 7.9825 4.3482 3.4009 3.3483 32.43%
  QoQ % 8.14% -1.67% -39.81% 83.58% 27.85% 1.57% -
  Horiz. % 152.58% 141.10% 143.50% 238.40% 129.86% 101.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 5.6100 5.2500 6.2100 7.0000 6.8000 7.4900 7.9800 -
P/RPS 2.31 2.32 2.95 5.18 2.75 2.67 2.60 -7.56%
  QoQ % -0.43% -21.36% -43.05% 88.36% 3.00% 2.69% -
  Horiz. % 88.85% 89.23% 113.46% 199.23% 105.77% 102.69% 100.00%
P/EPS 215.78 12.49 15.96 31.41 13.85 81.75 45.00 183.55%
  QoQ % 1,627.62% -21.74% -49.19% 126.79% -83.06% 81.67% -
  Horiz. % 479.51% 27.76% 35.47% 69.80% 30.78% 181.67% 100.00%
EY 0.46 8.01 6.27 3.18 7.22 1.22 2.22 -64.88%
  QoQ % -94.26% 27.75% 97.17% -55.96% 491.80% -45.05% -
  Horiz. % 20.72% 360.81% 282.43% 143.24% 325.23% 54.95% 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 1.05 1.05 1.18 1.35 1.27 1.78 1.89 -32.35%
  QoQ % 0.00% -11.02% -12.59% 6.30% -28.65% -5.82% -
  Horiz. % 55.56% 55.56% 62.43% 71.43% 67.20% 94.18% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 17/02/16 27/10/15 30/07/15 05/05/15 13/02/15 03/11/14 24/07/14 -
Price 6.1800 5.3700 6.0500 6.8200 7.0100 7.2300 7.6000 -
P/RPS 2.54 2.37 2.87 5.05 2.83 2.58 2.47 1.88%
  QoQ % 7.17% -17.42% -43.17% 78.45% 9.69% 4.45% -
  Horiz. % 102.83% 95.95% 116.19% 204.45% 114.57% 104.45% 100.00%
P/EPS 237.70 12.78 15.55 30.60 14.28 78.92 42.85 212.39%
  QoQ % 1,759.94% -17.81% -49.18% 114.29% -81.91% 84.18% -
  Horiz. % 554.73% 29.82% 36.29% 71.41% 33.33% 184.18% 100.00%
EY 0.42 7.83 6.43 3.27 7.00 1.27 2.33 -67.99%
  QoQ % -94.64% 21.77% 96.64% -53.29% 451.18% -45.49% -
  Horiz. % 18.03% 336.05% 275.97% 140.34% 300.43% 54.51% 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 1.16 1.07 1.15 1.31 1.31 1.71 1.80 -25.33%
  QoQ % 8.41% -6.96% -12.21% 0.00% -23.39% -5.00% -
  Horiz. % 64.44% 59.44% 63.89% 72.78% 72.78% 95.00% 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.
 


 

101  194  421  1466 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.13+0.01 
 NETX 0.015-0.005 
 IRIS 0.155+0.01 
 KNM 0.365-0.005 
 WCT-WE 0.13-0.005 
 HSI-C5J 0.13-0.08 
 GPACKET 0.485+0.025 
 HSI-H6R 0.355+0.035 
 SAPNRG 0.305-0.005 
 HSI-C5P 0.30-0.05 
Partners & Brokers