Highlights

[AIRPORT] YoY Quarter Result on 2014-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 24-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -134.71%    YoY -     -143.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,099,957 997,604 939,960 1,175,547 978,102 807,816 662,699 8.80%
  YoY % 10.26% 6.13% -20.04% 20.19% 21.08% 21.90% -
  Horiz. % 165.98% 150.54% 141.84% 177.39% 147.59% 121.90% 100.00%
PBT 92,317 17,512 1,676 -37,729 132,055 141,419 143,328 -7.06%
  YoY % 427.16% 944.87% 104.44% -128.57% -6.62% -1.33% -
  Horiz. % 64.41% 12.22% 1.17% -26.32% 92.13% 98.67% 100.00%
Tax -25,789 -8,919 -21,787 -6,945 -30,063 -40,725 -52,333 -11.12%
  YoY % -189.15% 59.06% -213.71% 76.90% 26.18% 22.18% -
  Horiz. % 49.28% 17.04% 41.63% 13.27% 57.45% 77.82% 100.00%
NP 66,528 8,593 -20,111 -44,674 101,992 100,694 90,995 -5.08%
  YoY % 674.21% 142.73% 54.98% -143.80% 1.29% 10.66% -
  Horiz. % 73.11% 9.44% -22.10% -49.10% 112.09% 110.66% 100.00%
NP to SH 66,927 9,378 -19,884 -44,674 101,752 100,694 91,110 -5.01%
  YoY % 613.66% 147.16% 55.49% -143.90% 1.05% 10.52% -
  Horiz. % 73.46% 10.29% -21.82% -49.03% 111.68% 110.52% 100.00%
Tax Rate 27.94 % 50.93 % 1,299.94 % - % 22.77 % 28.80 % 36.51 % -4.36%
  YoY % -45.14% -96.08% 0.00% 0.00% -20.94% -21.12% -
  Horiz. % 76.53% 139.50% 3,560.50% 0.00% 62.37% 78.88% 100.00%
Total Cost 1,033,429 989,011 960,071 1,220,221 876,110 707,122 571,704 10.36%
  YoY % 4.49% 3.01% -21.32% 39.28% 23.90% 23.69% -
  Horiz. % 180.76% 172.99% 167.93% 213.44% 153.25% 123.69% 100.00%
Net Worth 8,750,080 8,605,232 7,971,906 5,555,521 4,559,197 3,630,793 3,298,953 17.64%
  YoY % 1.68% 7.94% 43.50% 21.85% 25.57% 10.06% -
  Horiz. % 265.24% 260.85% 241.65% 168.40% 138.20% 110.06% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 8,750,080 8,605,232 7,971,906 5,555,521 4,559,197 3,630,793 3,298,953 17.64%
  YoY % 1.68% 7.94% 43.50% 21.85% 25.57% 10.06% -
  Horiz. % 265.24% 260.85% 241.65% 168.40% 138.20% 110.06% 100.00%
NOSH 1,659,191 1,659,191 1,521,182 1,317,817 1,220,047 1,210,264 1,099,651 7.09%
  YoY % 0.00% 9.07% 15.43% 8.01% 0.81% 10.06% -
  Horiz. % 150.88% 150.88% 138.33% 119.84% 110.95% 110.06% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.05 % 0.86 % -2.14 % -3.80 % 10.43 % 12.46 % 13.73 % -12.76%
  YoY % 603.49% 140.19% 43.68% -136.43% -16.29% -9.25% -
  Horiz. % 44.06% 6.26% -15.59% -27.68% 75.97% 90.75% 100.00%
ROE 0.76 % 0.11 % -0.25 % -0.80 % 2.23 % 2.77 % 2.76 % -19.33%
  YoY % 590.91% 144.00% 68.75% -135.87% -19.49% 0.36% -
  Horiz. % 27.54% 3.99% -9.06% -28.99% 80.80% 100.36% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 66.29 60.13 61.79 89.20 80.17 66.75 60.26 1.60%
  YoY % 10.24% -2.69% -30.73% 11.26% 20.10% 10.77% -
  Horiz. % 110.01% 99.78% 102.54% 148.03% 133.04% 110.77% 100.00%
EPS 2.29 -1.21 -3.20 -3.39 8.35 8.66 8.28 -19.27%
  YoY % 289.26% 62.19% 5.60% -140.60% -3.58% 4.59% -
  Horiz. % 27.66% -14.61% -38.65% -40.94% 100.85% 104.59% 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 5.2737 5.1864 5.2406 4.2157 3.7369 3.0000 3.0000 9.85%
  YoY % 1.68% -1.03% 24.31% 12.81% 24.56% 0.00% -
  Horiz. % 175.79% 172.88% 174.69% 140.52% 124.56% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,823,211
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 60.33 54.72 51.56 64.48 53.65 44.31 36.35 8.80%
  YoY % 10.25% 6.13% -20.04% 20.19% 21.08% 21.90% -
  Horiz. % 165.97% 150.54% 141.84% 177.39% 147.59% 121.90% 100.00%
EPS 3.67 0.51 -1.09 -2.45 5.58 5.52 5.00 -5.02%
  YoY % 619.61% 146.79% 55.51% -143.91% 1.09% 10.40% -
  Horiz. % 73.40% 10.20% -21.80% -49.00% 111.60% 110.40% 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 4.7993 4.7198 4.3725 3.0471 2.5006 1.9914 1.8094 17.64%
  YoY % 1.68% 7.94% 43.50% 21.85% 25.57% 10.06% -
  Horiz. % 265.24% 260.85% 241.65% 168.40% 138.20% 110.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 8.5600 6.1200 6.2100 7.9800 6.3100 5.5600 6.4700 -
P/RPS 12.91 10.18 10.05 8.95 7.87 8.33 10.74 3.11%
  YoY % 26.82% 1.29% 12.29% 13.72% -5.52% -22.44% -
  Horiz. % 120.20% 94.79% 93.58% 83.33% 73.28% 77.56% 100.00%
P/EPS 212.21 1,082.77 -475.08 -235.40 75.66 66.83 78.09 18.11%
  YoY % -80.40% 327.91% -101.82% -411.13% 13.21% -14.42% -
  Horiz. % 271.75% 1,386.57% -608.38% -301.45% 96.89% 85.58% 100.00%
EY 0.47 0.09 -0.21 -0.42 1.32 1.50 1.28 -15.37%
  YoY % 422.22% 142.86% 50.00% -131.82% -12.00% 17.19% -
  Horiz. % 36.72% 7.03% -16.41% -32.81% 103.13% 117.19% 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 1.62 1.18 1.18 1.89 1.69 1.85 2.16 -4.68%
  YoY % 37.29% 0.00% -37.57% 11.83% -8.65% -14.35% -
  Horiz. % 75.00% 54.63% 54.63% 87.50% 78.24% 85.65% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 31/07/17 28/07/16 30/07/15 24/07/14 23/07/13 27/07/12 28/07/11 -
Price 8.7500 5.8500 6.0500 7.6000 6.7100 5.5700 6.4900 -
P/RPS 13.20 9.73 9.79 8.52 8.37 8.34 10.77 3.45%
  YoY % 35.66% -0.61% 14.91% 1.79% 0.36% -22.56% -
  Horiz. % 122.56% 90.34% 90.90% 79.11% 77.72% 77.44% 100.00%
P/EPS 216.92 1,035.00 -462.84 -224.19 80.46 66.95 78.33 18.48%
  YoY % -79.04% 323.62% -106.45% -378.64% 20.18% -14.53% -
  Horiz. % 276.93% 1,321.33% -590.88% -286.21% 102.72% 85.47% 100.00%
EY 0.46 0.10 -0.22 -0.45 1.24 1.49 1.28 -15.67%
  YoY % 360.00% 145.45% 51.11% -136.29% -16.78% 16.41% -
  Horiz. % 35.94% 7.81% -17.19% -35.16% 96.88% 116.41% 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 1.66 1.13 1.15 1.80 1.80 1.86 2.16 -4.29%
  YoY % 46.90% -1.74% -36.11% 0.00% -3.23% -13.89% -
  Horiz. % 76.85% 52.31% 53.24% 83.33% 83.33% 86.11% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers