Highlights

[AIRPORT] YoY Annualized Quarter Result on 2014-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 03-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -32.06%    YoY -     -74.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 4,540,709 4,123,645 3,778,753 3,509,850 3,970,656 2,959,716 2,588,832 9.81%
  YoY % 10.11% 9.13% 7.66% -11.61% 34.16% 14.33% -
  Horiz. % 175.40% 159.29% 145.96% 135.58% 153.38% 114.33% 100.00%
PBT 377,270 131,598 133,002 202,478 625,649 623,932 584,494 -7.03%
  YoY % 186.68% -1.06% -34.31% -67.64% 0.28% 6.75% -
  Horiz. % 64.55% 22.51% 22.76% 34.64% 107.04% 106.75% 100.00%
Tax -98,284 -83,537 -25,840 -88,325 -170,802 -202,021 -178,614 -9.47%
  YoY % -17.65% -223.29% 70.74% 48.29% 15.45% -13.10% -
  Horiz. % 55.03% 46.77% 14.47% 49.45% 95.63% 113.10% 100.00%
NP 278,986 48,061 107,162 114,153 454,846 421,910 405,880 -6.05%
  YoY % 480.48% -55.15% -6.12% -74.90% 7.81% 3.95% -
  Horiz. % 68.74% 11.84% 26.40% 28.12% 112.06% 103.95% 100.00%
NP to SH 278,170 49,420 107,654 114,188 454,117 421,910 405,816 -6.10%
  YoY % 462.87% -54.09% -5.72% -74.85% 7.63% 3.97% -
  Horiz. % 68.55% 12.18% 26.53% 28.14% 111.90% 103.97% 100.00%
Tax Rate 26.05 % 63.48 % 19.43 % 43.62 % 27.30 % 32.38 % 30.56 % -2.62%
  YoY % -58.96% 226.71% -55.46% 59.78% -15.69% 5.96% -
  Horiz. % 85.24% 207.72% 63.58% 142.74% 89.33% 105.96% 100.00%
Total Cost 4,261,722 4,075,584 3,671,590 3,395,697 3,515,809 2,537,805 2,182,952 11.78%
  YoY % 4.57% 11.00% 8.12% -3.42% 38.54% 16.26% -
  Horiz. % 195.23% 186.70% 168.19% 155.56% 161.06% 116.26% 100.00%
Net Worth 8,803,339 8,619,667 8,637,193 5,636,674 4,687,049 4,232,614 3,300,450 17.75%
  YoY % 2.13% -0.20% 53.23% 20.26% 10.74% 28.24% -
  Horiz. % 266.73% 261.17% 261.70% 170.79% 142.01% 128.24% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 8,803,339 8,619,667 8,637,193 5,636,674 4,687,049 4,232,614 3,300,450 17.75%
  YoY % 2.13% -0.20% 53.23% 20.26% 10.74% 28.24% -
  Horiz. % 266.73% 261.17% 261.70% 170.79% 142.01% 128.24% 100.00%
NOSH 1,659,191 1,659,191 1,567,691 1,336,053 1,224,252 1,178,082 1,100,150 7.08%
  YoY % 0.00% 5.84% 17.34% 9.13% 3.92% 7.08% -
  Horiz. % 150.82% 150.82% 142.50% 121.44% 111.28% 107.08% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.14 % 1.17 % 2.84 % 3.25 % 11.46 % 14.26 % 15.68 % -14.45%
  YoY % 424.79% -58.80% -12.62% -71.64% -19.64% -9.06% -
  Horiz. % 39.16% 7.46% 18.11% 20.73% 73.09% 90.94% 100.00%
ROE 3.16 % 0.57 % 1.25 % 2.03 % 9.69 % 9.97 % 12.30 % -20.25%
  YoY % 454.39% -54.40% -38.42% -79.05% -2.81% -18.94% -
  Horiz. % 25.69% 4.63% 10.16% 16.50% 78.78% 81.06% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 273.67 248.53 241.04 262.70 324.33 251.23 235.32 2.55%
  YoY % 10.12% 3.11% -8.25% -19.00% 29.10% 6.76% -
  Horiz. % 116.30% 105.61% 102.43% 111.64% 137.83% 106.76% 100.00%
EPS 13.36 -0.57 3.17 8.55 37.15 35.81 36.89 -15.56%
  YoY % 2,443.86% -117.98% -62.92% -76.99% 3.74% -2.93% -
  Horiz. % 36.22% -1.55% 8.59% 23.18% 100.70% 97.07% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.3058 5.1951 5.5095 4.2189 3.8285 3.5928 3.0000 9.96%
  YoY % 2.13% -5.71% 30.59% 10.20% 6.56% 19.76% -
  Horiz. % 176.86% 173.17% 183.65% 140.63% 127.62% 119.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,823,211
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 249.05 226.17 207.26 192.51 217.78 162.34 141.99 9.81%
  YoY % 10.12% 9.12% 7.66% -11.60% 34.15% 14.33% -
  Horiz. % 175.40% 159.29% 145.97% 135.58% 153.38% 114.33% 100.00%
EPS 15.26 2.71 5.90 6.26 24.91 23.14 22.26 -6.09%
  YoY % 463.10% -54.07% -5.75% -74.87% 7.65% 3.95% -
  Horiz. % 68.55% 12.17% 26.50% 28.12% 111.90% 103.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.8285 4.7277 4.7374 3.0916 2.5708 2.3215 1.8102 17.75%
  YoY % 2.13% -0.20% 53.23% 20.26% 10.74% 28.25% -
  Horiz. % 266.74% 261.17% 261.71% 170.79% 142.02% 128.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 8.5000 6.5400 5.2500 7.4900 7.5900 5.5600 5.2900 -
P/RPS 3.11 2.63 2.18 2.85 2.34 2.21 2.25 5.54%
  YoY % 18.25% 20.64% -23.51% 21.79% 5.88% -1.78% -
  Horiz. % 138.22% 116.89% 96.89% 126.67% 104.00% 98.22% 100.00%
P/EPS 50.70 219.57 76.45 87.64 20.46 15.52 14.34 23.40%
  YoY % -76.91% 187.21% -12.77% 328.35% 31.83% 8.23% -
  Horiz. % 353.56% 1,531.17% 533.12% 611.16% 142.68% 108.23% 100.00%
EY 1.97 0.46 1.31 1.14 4.89 6.44 6.97 -18.97%
  YoY % 328.26% -64.89% 14.91% -76.69% -24.07% -7.60% -
  Horiz. % 28.26% 6.60% 18.79% 16.36% 70.16% 92.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.60 1.26 0.95 1.78 1.98 1.55 1.76 -1.57%
  YoY % 26.98% 32.63% -46.63% -10.10% 27.74% -11.93% -
  Horiz. % 90.91% 71.59% 53.98% 101.14% 112.50% 88.07% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 27/10/16 27/10/15 03/11/14 31/10/13 23/10/12 25/10/11 -
Price 8.2400 6.5000 5.3700 7.2300 8.4100 5.8700 5.8800 -
P/RPS 3.01 2.62 2.23 2.75 2.59 2.34 2.50 3.14%
  YoY % 14.89% 17.49% -18.91% 6.18% 10.68% -6.40% -
  Horiz. % 120.40% 104.80% 89.20% 110.00% 103.60% 93.60% 100.00%
P/EPS 49.15 218.23 78.20 84.59 22.67 16.39 15.94 20.62%
  YoY % -77.48% 179.07% -7.55% 273.14% 38.32% 2.82% -
  Horiz. % 308.34% 1,369.07% 490.59% 530.68% 142.22% 102.82% 100.00%
EY 2.03 0.46 1.28 1.18 4.41 6.10 6.27 -17.12%
  YoY % 341.30% -64.06% 8.47% -73.24% -27.70% -2.71% -
  Horiz. % 32.38% 7.34% 20.41% 18.82% 70.33% 97.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.55 1.25 0.97 1.71 2.20 1.63 1.96 -3.83%
  YoY % 24.00% 28.87% -43.27% -22.27% 34.97% -16.84% -
  Horiz. % 79.08% 63.78% 49.49% 87.24% 112.24% 83.16% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.860.00 
 UCREST 0.1350.00 
 PINEAPP 0.3550.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.840.00 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
6. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers