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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 3,600,031 3,405,532 3,092,734 2,834,065 2,632,388 2,977,992 2,219,787 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 753,119 282,953 98,699 99,752 151,859 469,237 467,949 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 -53,912 -73,713 -62,653 -19,380 -66,244 -128,102 -151,516 -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 699,207 209,240 36,046 80,372 85,615 341,135 316,433 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 699,207 208,628 37,065 80,741 85,641 340,588 316,433 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 2,900,824 3,196,292 3,056,688 2,753,693 2,546,773 2,636,857 1,903,354 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 4,687,050 4,232,615 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 4,687,050 4,232,615 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 7.63 % 2.37 % 0.43 % 0.93 % 1.52 % 7.27 % 7.48 % 0.33%
  YoY % 221.94% 451.16% -53.76% -38.82% -79.09% -2.81% -
  Horiz. % 102.01% 31.68% 5.75% 12.43% 20.32% 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 216.97 205.25 186.40 180.78 197.03 243.25 188.42 2.38%
  YoY % 5.71% 10.11% 3.11% -8.25% -19.00% 29.10% -
  Horiz. % 115.15% 108.93% 98.93% 95.95% 104.57% 129.10% 100.00%
EPS 39.55 10.02 -0.43 2.38 6.41 27.86 26.86 6.66%
  YoY % 294.71% 2,430.23% -118.07% -62.87% -76.99% 3.72% -
  Horiz. % 147.24% 37.30% -1.60% 8.86% 23.86% 103.72% 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 216.97 205.25 186.40 170.81 158.65 179.48 133.79 8.39%
  YoY % 5.71% 10.11% 9.13% 7.66% -11.61% 34.15% -
  Horiz. % 162.17% 153.41% 139.32% 127.67% 118.58% 134.15% 100.00%
EPS 39.55 10.02 -0.43 4.87 5.16 20.53 19.07 12.92%
  YoY % 294.71% 2,430.23% -108.83% -5.62% -74.87% 7.66% -
  Horiz. % 207.39% 52.54% -2.25% 25.54% 27.06% 107.66% 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 4.10 4.14 3.51 2.90 3.80 3.12 2.95 5.64%
  YoY % -0.97% 17.95% 21.03% -23.68% 21.79% 5.76% -
  Horiz. % 138.98% 140.34% 118.98% 98.31% 128.81% 105.76% 100.00%
P/EPS 21.12 67.60 292.76 101.94 116.85 27.28 20.70 0.34%
  YoY % -68.76% -76.91% 187.19% -12.76% 328.34% 31.79% -
  Horiz. % 102.03% 326.57% 1,414.30% 492.46% 564.49% 131.79% 100.00%
EY 4.73 1.48 0.34 0.98 0.86 3.67 4.83 -0.35%
  YoY % 219.59% 335.29% -65.31% 13.95% -76.57% -24.02% -
  Horiz. % 97.93% 30.64% 7.04% 20.29% 17.81% 75.98% 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 3.59 4.01 3.49 2.97 3.67 3.46 3.12 2.37%
  YoY % -10.47% 14.90% 17.51% -19.07% 6.07% 10.90% -
  Horiz. % 115.06% 128.53% 111.86% 95.19% 117.63% 110.90% 100.00%
P/EPS 18.51 65.53 290.97 104.27 112.79 30.23 21.85 -2.73%
  YoY % -71.75% -77.48% 179.05% -7.55% 273.11% 38.35% -
  Horiz. % 84.71% 299.91% 1,331.67% 477.21% 516.20% 138.35% 100.00%
EY 5.40 1.53 0.34 0.96 0.89 3.31 4.58 2.78%
  YoY % 252.94% 350.00% -64.58% 7.87% -73.11% -27.73% -
  Horiz. % 117.90% 33.41% 7.42% 20.96% 19.43% 72.27% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers