Highlights

[AIRPORT] QoQ TTM Result on 2017-03-31 [#1]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 28-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     67.16%    YoY -     356.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 4,652,338 4,485,566 4,349,271 4,246,646 4,172,768 4,128,876 4,071,141 9.28%
  QoQ % 3.72% 3.13% 2.42% 1.77% 1.06% 1.42% -
  Horiz. % 114.28% 110.18% 106.83% 104.31% 102.50% 101.42% 100.00%
PBT 334,487 367,588 319,848 248,032 183,333 44,886 60,688 211.05%
  QoQ % -9.00% 14.93% 28.95% 35.29% 308.44% -26.04% -
  Horiz. % 551.16% 605.70% 527.04% 408.70% 302.09% 73.96% 100.00%
Tax -97,387 -121,217 -142,217 -126,065 -110,157 -49,100 -7,366 456.51%
  QoQ % 19.66% 14.77% -12.81% -14.44% -124.35% -566.58% -
  Horiz. % 1,322.12% 1,645.63% 1,930.72% 1,711.44% 1,495.48% 666.58% 100.00%
NP 237,100 246,371 177,631 121,967 73,176 -4,214 53,322 169.67%
  QoQ % -3.76% 38.70% 45.64% 66.68% 1,836.50% -107.90% -
  Horiz. % 444.66% 462.04% 333.13% 228.74% 137.23% -7.90% 100.00%
NP to SH 236,488 241,952 172,936 117,658 70,388 -2,772 55,055 163.55%
  QoQ % -2.26% 39.91% 46.98% 67.16% 2,639.25% -105.03% -
  Horiz. % 429.55% 439.47% 314.11% 213.71% 127.85% -5.03% 100.00%
Tax Rate 29.12 % 32.98 % 44.46 % 50.83 % 60.09 % 109.39 % 12.14 % 78.91%
  QoQ % -11.70% -25.82% -12.53% -15.41% -45.07% 801.07% -
  Horiz. % 239.87% 271.66% 366.23% 418.70% 494.98% 901.07% 100.00%
Total Cost 4,415,238 4,239,195 4,171,640 4,124,679 4,099,592 4,133,090 4,017,819 6.47%
  QoQ % 4.15% 1.62% 1.14% 0.61% -0.81% 2.87% -
  Horiz. % 109.89% 105.51% 103.83% 102.66% 102.04% 102.87% 100.00%
Net Worth 9,011,402 8,803,339 8,750,080 8,295,959 8,694,828 8,619,667 8,605,232 3.11%
  QoQ % 2.36% 0.61% 5.47% -4.59% 0.87% 0.17% -
  Horiz. % 104.72% 102.30% 101.68% 96.41% 101.04% 100.17% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 9,011,402 8,803,339 8,750,080 8,295,959 8,694,828 8,619,667 8,605,232 3.11%
  QoQ % 2.36% 0.61% 5.47% -4.59% 0.87% 0.17% -
  Horiz. % 104.72% 102.30% 101.68% 96.41% 101.04% 100.17% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.10 % 5.49 % 4.08 % 2.87 % 1.75 % -0.10 % 1.31 % 146.86%
  QoQ % -7.10% 34.56% 42.16% 64.00% 1,850.00% -107.63% -
  Horiz. % 389.31% 419.08% 311.45% 219.08% 133.59% -7.63% 100.00%
ROE 2.62 % 2.75 % 1.98 % 1.42 % 0.81 % -0.03 % 0.64 % 155.25%
  QoQ % -4.73% 38.89% 39.44% 75.31% 2,800.00% -104.69% -
  Horiz. % 409.38% 429.69% 309.38% 221.88% 126.56% -4.69% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 280.40 270.35 262.13 255.95 251.49 248.85 245.37 9.28%
  QoQ % 3.72% 3.14% 2.41% 1.77% 1.06% 1.42% -
  Horiz. % 114.28% 110.18% 106.83% 104.31% 102.49% 101.42% 100.00%
EPS 14.25 14.58 10.42 7.09 4.24 -0.17 3.32 163.41%
  QoQ % -2.26% 39.92% 46.97% 67.22% 2,594.12% -105.12% -
  Horiz. % 429.22% 439.16% 313.86% 213.55% 127.71% -5.12% 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 5.4312 5.3058 5.2737 5.0000 5.2404 5.1951 5.1864 3.11%
  QoQ % 2.36% 0.61% 5.47% -4.59% 0.87% 0.17% -
  Horiz. % 104.72% 102.30% 101.68% 96.41% 101.04% 100.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 280.40 270.35 262.13 255.95 251.49 248.85 245.37 9.28%
  QoQ % 3.72% 3.14% 2.41% 1.77% 1.06% 1.42% -
  Horiz. % 114.28% 110.18% 106.83% 104.31% 102.49% 101.42% 100.00%
EPS 14.25 14.58 10.42 7.09 4.24 -0.17 3.32 163.41%
  QoQ % -2.26% 39.92% 46.97% 67.22% 2,594.12% -105.12% -
  Horiz. % 429.22% 439.16% 313.86% 213.55% 127.71% -5.12% 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 5.4312 5.3058 5.2737 5.0000 5.2404 5.1951 5.1864 3.11%
  QoQ % 2.36% 0.61% 5.47% -4.59% 0.87% 0.17% -
  Horiz. % 104.72% 102.30% 101.68% 96.41% 101.04% 100.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 8.7900 8.5000 8.5600 6.9500 6.0600 6.5400 6.1200 -
P/RPS 3.13 3.14 3.27 2.72 2.41 2.63 2.49 16.43%
  QoQ % -0.32% -3.98% 20.22% 12.86% -8.37% 5.62% -
  Horiz. % 125.70% 126.10% 131.33% 109.24% 96.79% 105.62% 100.00%
P/EPS 61.67 58.29 82.13 98.01 142.85 -3,914.54 184.44 -51.73%
  QoQ % 5.80% -29.03% -16.20% -31.39% 103.65% -2,222.39% -
  Horiz. % 33.44% 31.60% 44.53% 53.14% 77.45% -2,122.39% 100.00%
EY 1.62 1.72 1.22 1.02 0.70 -0.03 0.54 107.59%
  QoQ % -5.81% 40.98% 19.61% 45.71% 2,433.33% -105.56% -
  Horiz. % 300.00% 318.52% 225.93% 188.89% 129.63% -5.56% 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 1.62 1.60 1.62 1.39 1.16 1.26 1.18 23.45%
  QoQ % 1.25% -1.23% 16.55% 19.83% -7.94% 6.78% -
  Horiz. % 137.29% 135.59% 137.29% 117.80% 98.31% 106.78% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 21/02/18 24/11/17 31/07/17 28/04/17 28/02/17 27/10/16 28/07/16 -
Price 8.8900 8.2400 8.7500 7.6000 6.4800 6.5000 5.8500 -
P/RPS 3.17 3.05 3.34 2.97 2.58 2.61 2.38 20.99%
  QoQ % 3.93% -8.68% 12.46% 15.12% -1.15% 9.66% -
  Horiz. % 133.19% 128.15% 140.34% 124.79% 108.40% 109.66% 100.00%
P/EPS 62.37 56.51 83.95 107.17 152.75 -3,890.60 176.30 -49.88%
  QoQ % 10.37% -32.69% -21.67% -29.84% 103.93% -2,306.81% -
  Horiz. % 35.38% 32.05% 47.62% 60.79% 86.64% -2,206.81% 100.00%
EY 1.60 1.77 1.19 0.93 0.65 -0.03 0.57 98.62%
  QoQ % -9.60% 48.74% 27.96% 43.08% 2,266.67% -105.26% -
  Horiz. % 280.70% 310.53% 208.77% 163.16% 114.04% -5.26% 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 1.64 1.55 1.66 1.52 1.24 1.25 1.13 28.10%
  QoQ % 5.81% -6.63% 9.21% 22.58% -0.80% 10.62% -
  Horiz. % 145.13% 137.17% 146.90% 134.51% 109.73% 110.62% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

237  841  406  512 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.24-0.015 
 SAPNRG 0.115-0.015 
 BORNOIL 0.07+0.005 
 AT 0.09-0.015 
 PWORTH 0.040.00 
 PHB 0.035-0.005 
 LAMBO 0.0550.00 
 TRIVE 0.020.00 
 PHB-WB 0.02-0.005 
 NEXGRAM 0.0650.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers