Highlights

[AIRPORT] YoY Cumulative 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 -     40.45%    YoY -     -54.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 3,868,678 3,600,031 3,405,532 3,092,734 2,834,065 2,632,388 2,977,992 4.46%
  YoY % 7.46% 5.71% 10.11% 9.13% 7.66% -11.61% -
  Horiz. % 129.91% 120.89% 114.36% 103.85% 95.17% 88.39% 100.00%
PBT 613,005 753,119 282,953 98,699 99,752 151,859 469,237 4.55%
  YoY % -18.60% 166.16% 186.68% -1.06% -34.31% -67.64% -
  Horiz. % 130.64% 160.50% 60.30% 21.03% 21.26% 32.36% 100.00%
Tax -105,476 -53,912 -73,713 -62,653 -19,380 -66,244 -128,102 -3.19%
  YoY % -95.64% 26.86% -17.65% -223.29% 70.74% 48.29% -
  Horiz. % 82.34% 42.09% 57.54% 48.91% 15.13% 51.71% 100.00%
NP 507,529 699,207 209,240 36,046 80,372 85,615 341,135 6.84%
  YoY % -27.41% 234.17% 480.48% -55.15% -6.12% -74.90% -
  Horiz. % 148.78% 204.96% 61.34% 10.57% 23.56% 25.10% 100.00%
NP to SH 507,529 699,207 208,628 37,065 80,741 85,641 340,588 6.87%
  YoY % -27.41% 235.15% 462.87% -54.09% -5.72% -74.85% -
  Horiz. % 149.02% 205.29% 61.26% 10.88% 23.71% 25.15% 100.00%
Tax Rate 17.21 % 7.16 % 26.05 % 63.48 % 19.43 % 43.62 % 27.30 % -7.40%
  YoY % 140.36% -72.51% -58.96% 226.71% -55.46% 59.78% -
  Horiz. % 63.04% 26.23% 95.42% 232.53% 71.17% 159.78% 100.00%
Total Cost 3,361,149 2,900,824 3,196,292 3,056,688 2,753,693 2,546,773 2,636,857 4.13%
  YoY % 15.87% -9.24% 4.57% 11.00% 8.12% -3.42% -
  Horiz. % 127.47% 110.01% 121.22% 115.92% 104.43% 96.58% 100.00%
Net Worth 9,308,895 9,162,554 8,803,339 8,619,667 8,637,193 5,636,674 4,687,050 12.11%
  YoY % 1.60% 4.08% 2.13% -0.20% 53.23% 20.26% -
  Horiz. % 198.61% 195.49% 187.82% 183.90% 184.28% 120.26% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 9,308,895 9,162,554 8,803,339 8,619,667 8,637,193 5,636,674 4,687,050 12.11%
  YoY % 1.60% 4.08% 2.13% -0.20% 53.23% 20.26% -
  Horiz. % 198.61% 195.49% 187.82% 183.90% 184.28% 120.26% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,567,691 1,336,053 1,224,252 5.19%
  YoY % 0.00% 0.00% 0.00% 5.84% 17.34% 9.13% -
  Horiz. % 135.53% 135.53% 135.53% 135.53% 128.05% 109.13% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 13.12 % 19.42 % 6.14 % 1.17 % 2.84 % 3.25 % 11.46 % 2.28%
  YoY % -32.44% 216.29% 424.79% -58.80% -12.62% -71.64% -
  Horiz. % 114.49% 169.46% 53.58% 10.21% 24.78% 28.36% 100.00%
ROE 5.45 % 7.63 % 2.37 % 0.43 % 0.93 % 1.52 % 7.27 % -4.69%
  YoY % -28.57% 221.94% 451.16% -53.76% -38.82% -79.09% -
  Horiz. % 74.97% 104.95% 32.60% 5.91% 12.79% 20.91% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 233.17 216.97 205.25 186.40 180.78 197.03 243.25 -0.70%
  YoY % 7.47% 5.71% 10.11% 3.11% -8.25% -19.00% -
  Horiz. % 95.86% 89.20% 84.38% 76.63% 74.32% 81.00% 100.00%
EPS 28.00 39.55 10.02 -0.43 2.38 6.41 27.86 0.08%
  YoY % -29.20% 294.71% 2,430.23% -118.07% -62.87% -76.99% -
  Horiz. % 100.50% 141.96% 35.97% -1.54% 8.54% 23.01% 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 5.6105 5.5223 5.3058 5.1951 5.5095 4.2189 3.8285 6.57%
  YoY % 1.60% 4.08% 2.13% -5.71% 30.59% 10.20% -
  Horiz. % 146.55% 144.24% 138.59% 135.70% 143.91% 110.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 233.17 216.97 205.25 186.40 170.81 158.65 179.48 4.46%
  YoY % 7.47% 5.71% 10.11% 9.13% 7.66% -11.61% -
  Horiz. % 129.91% 120.89% 114.36% 103.86% 95.17% 88.39% 100.00%
EPS 28.00 39.55 10.02 -0.43 4.87 5.16 20.53 5.31%
  YoY % -29.20% 294.71% 2,430.23% -108.83% -5.62% -74.87% -
  Horiz. % 136.39% 192.64% 48.81% -2.09% 23.72% 25.13% 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 5.6105 5.5223 5.3058 5.1951 5.2057 3.3972 2.8249 12.11%
  YoY % 1.60% 4.08% 2.13% -0.20% 53.24% 20.26% -
  Horiz. % 198.61% 195.49% 187.82% 183.90% 184.28% 120.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 8.6500 8.9000 8.5000 6.5400 5.2500 7.4900 7.5900 -
P/RPS 3.71 4.10 4.14 3.51 2.90 3.80 3.12 2.93%
  YoY % -9.51% -0.97% 17.95% 21.03% -23.68% 21.79% -
  Horiz. % 118.91% 131.41% 132.69% 112.50% 92.95% 121.79% 100.00%
P/EPS 28.28 21.12 67.60 292.76 101.94 116.85 27.28 0.60%
  YoY % 33.90% -68.76% -76.91% 187.19% -12.76% 328.34% -
  Horiz. % 103.67% 77.42% 247.80% 1,073.17% 373.68% 428.34% 100.00%
EY 3.54 4.73 1.48 0.34 0.98 0.86 3.67 -0.60%
  YoY % -25.16% 219.59% 335.29% -65.31% 13.95% -76.57% -
  Horiz. % 96.46% 128.88% 40.33% 9.26% 26.70% 23.43% 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 1.54 1.61 1.60 1.26 0.95 1.78 1.98 -4.10%
  YoY % -4.35% 0.62% 26.98% 32.63% -46.63% -10.10% -
  Horiz. % 77.78% 81.31% 80.81% 63.64% 47.98% 89.90% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 21/11/18 24/11/17 27/10/16 27/10/15 03/11/14 31/10/13 -
Price 8.2200 7.8000 8.2400 6.5000 5.3700 7.2300 8.4100 -
P/RPS 3.53 3.59 4.01 3.49 2.97 3.67 3.46 0.33%
  YoY % -1.67% -10.47% 14.90% 17.51% -19.07% 6.07% -
  Horiz. % 102.02% 103.76% 115.90% 100.87% 85.84% 106.07% 100.00%
P/EPS 26.87 18.51 65.53 290.97 104.27 112.79 30.23 -1.94%
  YoY % 45.16% -71.75% -77.48% 179.05% -7.55% 273.11% -
  Horiz. % 88.89% 61.23% 216.77% 962.52% 344.92% 373.11% 100.00%
EY 3.72 5.40 1.53 0.34 0.96 0.89 3.31 1.96%
  YoY % -31.11% 252.94% 350.00% -64.58% 7.87% -73.11% -
  Horiz. % 112.39% 163.14% 46.22% 10.27% 29.00% 26.89% 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 1.47 1.41 1.55 1.25 0.97 1.71 2.20 -6.50%
  YoY % 4.26% -9.03% 24.00% 28.87% -43.27% -22.27% -
  Horiz. % 66.82% 64.09% 70.45% 56.82% 44.09% 77.73% 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.
 


 

435  354  493  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.22+0.07 
 SAPNRG 0.21-0.015 
 PWORTH 0.03+0.01 
 PWRWELL 0.41+0.035 
 XOX 0.055-0.005 
 HSI-C7V 0.23-0.035 
 RGTECH 0.36+0.03 
 AVI 0.160.00 
 MYEG 1.18-0.05 
 HSI-H8W 0.15+0.01 
Partners & Brokers