Highlights

[AIRPORT] YoY Annualized Quarter Result on 2016-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 27-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -6.37%    YoY -     -54.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 4,800,041 4,540,709 4,123,645 3,778,753 3,509,850 3,970,656 2,959,716 8.39%
  YoY % 5.71% 10.11% 9.13% 7.66% -11.61% 34.16% -
  Horiz. % 162.18% 153.42% 139.33% 127.67% 118.59% 134.16% 100.00%
PBT 1,004,158 377,270 131,598 133,002 202,478 625,649 623,932 8.25%
  YoY % 166.16% 186.68% -1.06% -34.31% -67.64% 0.28% -
  Horiz. % 160.94% 60.47% 21.09% 21.32% 32.45% 100.28% 100.00%
Tax -71,882 -98,284 -83,537 -25,840 -88,325 -170,802 -202,021 -15.81%
  YoY % 26.86% -17.65% -223.29% 70.74% 48.29% 15.45% -
  Horiz. % 35.58% 48.65% 41.35% 12.79% 43.72% 84.55% 100.00%
NP 932,276 278,986 48,061 107,162 114,153 454,846 421,910 14.12%
  YoY % 234.17% 480.48% -55.15% -6.12% -74.90% 7.81% -
  Horiz. % 220.97% 66.12% 11.39% 25.40% 27.06% 107.81% 100.00%
NP to SH 932,276 278,170 49,420 107,654 114,188 454,117 421,910 14.12%
  YoY % 235.15% 462.87% -54.09% -5.72% -74.85% 7.63% -
  Horiz. % 220.97% 65.93% 11.71% 25.52% 27.06% 107.63% 100.00%
Tax Rate 7.16 % 26.05 % 63.48 % 19.43 % 43.62 % 27.30 % 32.38 % -22.23%
  YoY % -72.51% -58.96% 226.71% -55.46% 59.78% -15.69% -
  Horiz. % 22.11% 80.45% 196.05% 60.01% 134.71% 84.31% 100.00%
Total Cost 3,867,765 4,261,722 4,075,584 3,671,590 3,395,697 3,515,809 2,537,805 7.27%
  YoY % -9.24% 4.57% 11.00% 8.12% -3.42% 38.54% -
  Horiz. % 152.41% 167.93% 160.59% 144.68% 133.80% 138.54% 100.00%
Net Worth 9,162,554 8,803,339 8,619,667 8,637,193 5,636,674 4,687,049 4,232,614 13.73%
  YoY % 4.08% 2.13% -0.20% 53.23% 20.26% 10.74% -
  Horiz. % 216.48% 207.99% 203.65% 204.06% 133.17% 110.74% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 9,162,554 8,803,339 8,619,667 8,637,193 5,636,674 4,687,049 4,232,614 13.73%
  YoY % 4.08% 2.13% -0.20% 53.23% 20.26% 10.74% -
  Horiz. % 216.48% 207.99% 203.65% 204.06% 133.17% 110.74% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 1,567,691 1,336,053 1,224,252 1,178,082 5.87%
  YoY % 0.00% 0.00% 5.84% 17.34% 9.13% 3.92% -
  Horiz. % 140.84% 140.84% 140.84% 133.07% 113.41% 103.92% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 19.42 % 6.14 % 1.17 % 2.84 % 3.25 % 11.46 % 14.26 % 5.28%
  YoY % 216.29% 424.79% -58.80% -12.62% -71.64% -19.64% -
  Horiz. % 136.19% 43.06% 8.20% 19.92% 22.79% 80.36% 100.00%
ROE 10.17 % 3.16 % 0.57 % 1.25 % 2.03 % 9.69 % 9.97 % 0.33%
  YoY % 221.84% 454.39% -54.40% -38.42% -79.05% -2.81% -
  Horiz. % 102.01% 31.70% 5.72% 12.54% 20.36% 97.19% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 289.30 273.67 248.53 241.04 262.70 324.33 251.23 2.38%
  YoY % 5.71% 10.12% 3.11% -8.25% -19.00% 29.10% -
  Horiz. % 115.15% 108.93% 98.93% 95.94% 104.57% 129.10% 100.00%
EPS 52.73 13.36 -0.57 3.17 8.55 37.15 35.81 6.66%
  YoY % 294.69% 2,443.86% -117.98% -62.92% -76.99% 3.74% -
  Horiz. % 147.25% 37.31% -1.59% 8.85% 23.88% 103.74% 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 5.5223 5.3058 5.1951 5.5095 4.2189 3.8285 3.5928 7.42%
  YoY % 4.08% 2.13% -5.71% 30.59% 10.20% 6.56% -
  Horiz. % 153.70% 147.68% 144.60% 153.35% 117.43% 106.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 289.30 273.67 248.53 227.75 211.54 239.31 178.38 8.39%
  YoY % 5.71% 10.12% 9.12% 7.66% -11.60% 34.16% -
  Horiz. % 162.18% 153.42% 139.33% 127.68% 118.59% 134.16% 100.00%
EPS 52.73 13.36 -0.57 6.49 6.88 27.37 25.43 12.92%
  YoY % 294.69% 2,443.86% -108.78% -5.67% -74.86% 7.63% -
  Horiz. % 207.35% 52.54% -2.24% 25.52% 27.05% 107.63% 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 5.5223 5.3058 5.1951 5.2057 3.3972 2.8249 2.5510 13.73%
  YoY % 4.08% 2.13% -0.20% 53.24% 20.26% 10.74% -
  Horiz. % 216.48% 207.99% 203.65% 204.07% 133.17% 110.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 8.9000 8.5000 6.5400 5.2500 7.4900 7.5900 5.5600 -
P/RPS 3.08 3.11 2.63 2.18 2.85 2.34 2.21 5.69%
  YoY % -0.96% 18.25% 20.64% -23.51% 21.79% 5.88% -
  Horiz. % 139.37% 140.72% 119.00% 98.64% 128.96% 105.88% 100.00%
P/EPS 15.84 50.70 219.57 76.45 87.64 20.46 15.52 0.34%
  YoY % -68.76% -76.91% 187.21% -12.77% 328.35% 31.83% -
  Horiz. % 102.06% 326.68% 1,414.76% 492.59% 564.69% 131.83% 100.00%
EY 6.31 1.97 0.46 1.31 1.14 4.89 6.44 -0.34%
  YoY % 220.30% 328.26% -64.89% 14.91% -76.69% -24.07% -
  Horiz. % 97.98% 30.59% 7.14% 20.34% 17.70% 75.93% 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 1.61 1.60 1.26 0.95 1.78 1.98 1.55 0.63%
  YoY % 0.62% 26.98% 32.63% -46.63% -10.10% 27.74% -
  Horiz. % 103.87% 103.23% 81.29% 61.29% 114.84% 127.74% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 24/11/17 27/10/16 27/10/15 03/11/14 31/10/13 23/10/12 -
Price 7.8000 8.2400 6.5000 5.3700 7.2300 8.4100 5.8700 -
P/RPS 2.70 3.01 2.62 2.23 2.75 2.59 2.34 2.41%
  YoY % -10.30% 14.89% 17.49% -18.91% 6.18% 10.68% -
  Horiz. % 115.38% 128.63% 111.97% 95.30% 117.52% 110.68% 100.00%
P/EPS 13.88 49.15 218.23 78.20 84.59 22.67 16.39 -2.73%
  YoY % -71.76% -77.48% 179.07% -7.55% 273.14% 38.32% -
  Horiz. % 84.69% 299.88% 1,331.48% 477.12% 516.11% 138.32% 100.00%
EY 7.20 2.03 0.46 1.28 1.18 4.41 6.10 2.80%
  YoY % 254.68% 341.30% -64.06% 8.47% -73.24% -27.70% -
  Horiz. % 118.03% 33.28% 7.54% 20.98% 19.34% 72.30% 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 1.41 1.55 1.25 0.97 1.71 2.20 1.63 -2.39%
  YoY % -9.03% 24.00% 28.87% -43.27% -22.27% 34.97% -
  Horiz. % 86.50% 95.09% 76.69% 59.51% 104.91% 134.97% 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.
 


 

311  380  573  945 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.24-0.03 
 EKOVEST 0.975+0.04 
 EKOVEST-WB 0.485+0.04 
 WCT-WE 0.185+0.025 
 SAPNRG 0.34+0.005 
 IRIS 0.185+0.01 
 IWCITY 1.20+0.01 
 BARAKAH 0.10-0.005 
 KNM 0.19+0.015 
 MALTON 0.655+0.04 
Partners & Brokers