Highlights

[AIRPORT] YoY Cumulative 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 -     1.91%    YoY -     -74.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 3,405,532 3,092,734 2,834,065 2,632,388 2,977,992 2,219,787 1,941,624 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 282,953 98,699 99,752 151,859 469,237 467,949 438,371 -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 -73,713 -62,653 -19,380 -66,244 -128,102 -151,516 -133,961 -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 209,240 36,046 80,372 85,615 341,135 316,433 304,410 -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 208,628 37,065 80,741 85,641 340,588 316,433 304,362 -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 3,196,292 3,056,688 2,753,693 2,546,773 2,636,857 1,903,354 1,637,214 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 4,687,050 4,232,615 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 4,687,050 4,232,615 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 2.37 % 0.43 % 0.93 % 1.52 % 7.27 % 7.48 % 9.22 % -20.24%
  YoY % 451.16% -53.76% -38.82% -79.09% -2.81% -18.87% -
  Horiz. % 25.70% 4.66% 10.09% 16.49% 78.85% 81.13% 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 205.25 186.40 180.78 197.03 243.25 188.42 176.49 2.55%
  YoY % 10.11% 3.11% -8.25% -19.00% 29.10% 6.76% -
  Horiz. % 116.30% 105.62% 102.43% 111.64% 137.83% 106.76% 100.00%
EPS 10.02 -0.43 2.38 6.41 27.86 26.86 27.67 -15.56%
  YoY % 2,430.23% -118.07% -62.87% -76.99% 3.72% -2.93% -
  Horiz. % 36.21% -1.55% 8.60% 23.17% 100.69% 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 186.79 169.63 155.44 144.38 163.34 121.75 106.49 9.81%
  YoY % 10.12% 9.13% 7.66% -11.61% 34.16% 14.33% -
  Horiz. % 175.41% 159.29% 145.97% 135.58% 153.39% 114.33% 100.00%
EPS 11.44 2.03 4.43 4.70 18.68 17.36 16.69 -6.10%
  YoY % 463.55% -54.18% -5.74% -74.84% 7.60% 4.01% -
  Horiz. % 68.54% 12.16% 26.54% 28.16% 111.92% 104.01% 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 4.14 3.51 2.90 3.80 3.12 2.95 3.00 5.51%
  YoY % 17.95% 21.03% -23.68% 21.79% 5.76% -1.67% -
  Horiz. % 138.00% 117.00% 96.67% 126.67% 104.00% 98.33% 100.00%
P/EPS 67.60 292.76 101.94 116.85 27.28 20.70 19.12 23.40%
  YoY % -76.91% 187.19% -12.76% 328.34% 31.79% 8.26% -
  Horiz. % 353.56% 1,531.17% 533.16% 611.14% 142.68% 108.26% 100.00%
EY 1.48 0.34 0.98 0.86 3.67 4.83 5.23 -18.96%
  YoY % 335.29% -65.31% 13.95% -76.57% -24.02% -7.65% -
  Horiz. % 28.30% 6.50% 18.74% 16.44% 70.17% 92.35% 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 4.01 3.49 2.97 3.67 3.46 3.12 3.33 3.14%
  YoY % 14.90% 17.51% -19.07% 6.07% 10.90% -6.31% -
  Horiz. % 120.42% 104.80% 89.19% 110.21% 103.90% 93.69% 100.00%
P/EPS 65.53 290.97 104.27 112.79 30.23 21.85 21.25 20.63%
  YoY % -77.48% 179.05% -7.55% 273.11% 38.35% 2.82% -
  Horiz. % 308.38% 1,369.27% 490.68% 530.78% 142.26% 102.82% 100.00%
EY 1.53 0.34 0.96 0.89 3.31 4.58 4.71 -17.07%
  YoY % 350.00% -64.58% 7.87% -73.11% -27.73% -2.76% -
  Horiz. % 32.48% 7.22% 20.38% 18.90% 70.28% 97.24% 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.
 


 

234  303  592  1203 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.015+0.005 
 ARMADA 0.34+0.01 
 IKHMAS 0.13+0.005 
 MNC-PA 0.0350.00 
 HSI-H6S 0.19-0.01 
 FGV 0.93+0.035 
 HSI-H8B 0.38-0.005 
 SCOMIES 0.125+0.01 
 VSOLAR 0.090.00 
 HSI-C7J 0.195-0.02 
Partners & Brokers