Highlights

[AIRPORT] YoY Quarter Result on 2015-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -161.04%    YoY -     55.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,154,690 1,099,957 997,604 939,960 1,175,547 978,102 807,816 6.13%
  YoY % 4.98% 10.26% 6.13% -20.04% 20.19% 21.08% -
  Horiz. % 142.94% 136.16% 123.49% 116.36% 145.52% 121.08% 100.00%
PBT 125,610 92,317 17,512 1,676 -37,729 132,055 141,419 -1.96%
  YoY % 36.06% 427.16% 944.87% 104.44% -128.57% -6.62% -
  Horiz. % 88.82% 65.28% 12.38% 1.19% -26.68% 93.38% 100.00%
Tax -39,494 -25,789 -8,919 -21,787 -6,945 -30,063 -40,725 -0.51%
  YoY % -53.14% -189.15% 59.06% -213.71% 76.90% 26.18% -
  Horiz. % 96.98% 63.32% 21.90% 53.50% 17.05% 73.82% 100.00%
NP 86,116 66,528 8,593 -20,111 -44,674 101,992 100,694 -2.57%
  YoY % 29.44% 674.21% 142.73% 54.98% -143.80% 1.29% -
  Horiz. % 85.52% 66.07% 8.53% -19.97% -44.37% 101.29% 100.00%
NP to SH 86,116 66,927 9,378 -19,884 -44,674 101,752 100,694 -2.57%
  YoY % 28.67% 613.66% 147.16% 55.49% -143.90% 1.05% -
  Horiz. % 85.52% 66.47% 9.31% -19.75% -44.37% 101.05% 100.00%
Tax Rate 31.44 % 27.94 % 50.93 % 1,299.94 % - % 22.77 % 28.80 % 1.47%
  YoY % 12.53% -45.14% -96.08% 0.00% 0.00% -20.94% -
  Horiz. % 109.17% 97.01% 176.84% 4,513.68% 0.00% 79.06% 100.00%
Total Cost 1,068,574 1,033,429 989,011 960,071 1,220,221 876,110 707,122 7.12%
  YoY % 3.40% 4.49% 3.01% -21.32% 39.28% 23.90% -
  Horiz. % 151.12% 146.15% 139.86% 135.77% 172.56% 123.90% 100.00%
Net Worth 9,025,505 8,750,080 8,605,232 7,971,906 5,555,521 4,559,197 3,630,793 16.38%
  YoY % 3.15% 1.68% 7.94% 43.50% 21.85% 25.57% -
  Horiz. % 248.58% 241.00% 237.01% 219.56% 153.01% 125.57% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 9,025,505 8,750,080 8,605,232 7,971,906 5,555,521 4,559,197 3,630,793 16.38%
  YoY % 3.15% 1.68% 7.94% 43.50% 21.85% 25.57% -
  Horiz. % 248.58% 241.00% 237.01% 219.56% 153.01% 125.57% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 1,521,182 1,317,817 1,220,047 1,210,264 5.40%
  YoY % 0.00% 0.00% 9.07% 15.43% 8.01% 0.81% -
  Horiz. % 137.09% 137.09% 137.09% 125.69% 108.89% 100.81% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 7.46 % 6.05 % 0.86 % -2.14 % -3.80 % 10.43 % 12.46 % -8.19%
  YoY % 23.31% 603.49% 140.19% 43.68% -136.43% -16.29% -
  Horiz. % 59.87% 48.56% 6.90% -17.17% -30.50% 83.71% 100.00%
ROE 0.95 % 0.76 % 0.11 % -0.25 % -0.80 % 2.23 % 2.77 % -16.33%
  YoY % 25.00% 590.91% 144.00% 68.75% -135.87% -19.49% -
  Horiz. % 34.30% 27.44% 3.97% -9.03% -28.88% 80.51% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 69.59 66.29 60.13 61.79 89.20 80.17 66.75 0.70%
  YoY % 4.98% 10.24% -2.69% -30.73% 11.26% 20.10% -
  Horiz. % 104.25% 99.31% 90.08% 92.57% 133.63% 120.10% 100.00%
EPS 3.47 2.29 -1.21 -3.20 -3.39 8.35 8.66 -14.13%
  YoY % 51.53% 289.26% 62.19% 5.60% -140.60% -3.58% -
  Horiz. % 40.07% 26.44% -13.97% -36.95% -39.15% 96.42% 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 5.4397 5.2737 5.1864 5.2406 4.2157 3.7369 3.0000 10.42%
  YoY % 3.15% 1.68% -1.03% 24.31% 12.81% 24.56% -
  Horiz. % 181.32% 175.79% 172.88% 174.69% 140.52% 124.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 69.59 66.29 60.13 56.65 70.85 58.95 48.69 6.13%
  YoY % 4.98% 10.24% 6.14% -20.04% 20.19% 21.07% -
  Horiz. % 142.92% 136.15% 123.50% 116.35% 145.51% 121.07% 100.00%
EPS 3.47 2.29 -1.21 -1.20 -2.69 6.13 6.07 -8.90%
  YoY % 51.53% 289.26% -0.83% 55.39% -143.88% 0.99% -
  Horiz. % 57.17% 37.73% -19.93% -19.77% -44.32% 100.99% 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 5.4397 5.2737 5.1864 4.8047 3.3483 2.7478 2.1883 16.38%
  YoY % 3.15% 1.68% 7.94% 43.50% 21.85% 25.57% -
  Horiz. % 248.58% 241.00% 237.01% 219.56% 153.01% 125.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 8.8000 8.5600 6.1200 6.2100 7.9800 6.3100 5.5600 -
P/RPS 12.64 12.91 10.18 10.05 8.95 7.87 8.33 7.19%
  YoY % -2.09% 26.82% 1.29% 12.29% 13.72% -5.52% -
  Horiz. % 151.74% 154.98% 122.21% 120.65% 107.44% 94.48% 100.00%
P/EPS 169.55 212.21 1,082.77 -475.08 -235.40 75.66 66.83 16.78%
  YoY % -20.10% -80.40% 327.91% -101.82% -411.13% 13.21% -
  Horiz. % 253.70% 317.54% 1,620.19% -710.88% -352.24% 113.21% 100.00%
EY 0.59 0.47 0.09 -0.21 -0.42 1.32 1.50 -14.40%
  YoY % 25.53% 422.22% 142.86% 50.00% -131.82% -12.00% -
  Horiz. % 39.33% 31.33% 6.00% -14.00% -28.00% 88.00% 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 1.62 1.18 1.18 1.89 1.69 1.85 -2.19%
  YoY % 0.00% 37.29% 0.00% -37.57% 11.83% -8.65% -
  Horiz. % 87.57% 87.57% 63.78% 63.78% 102.16% 91.35% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 31/07/17 28/07/16 30/07/15 24/07/14 23/07/13 27/07/12 -
Price 9.3100 8.7500 5.8500 6.0500 7.6000 6.7100 5.5700 -
P/RPS 13.38 13.20 9.73 9.79 8.52 8.37 8.34 8.19%
  YoY % 1.36% 35.66% -0.61% 14.91% 1.79% 0.36% -
  Horiz. % 160.43% 158.27% 116.67% 117.39% 102.16% 100.36% 100.00%
P/EPS 179.38 216.92 1,035.00 -462.84 -224.19 80.46 66.95 17.84%
  YoY % -17.31% -79.04% 323.62% -106.45% -378.64% 20.18% -
  Horiz. % 267.93% 324.00% 1,545.93% -691.32% -334.86% 120.18% 100.00%
EY 0.56 0.46 0.10 -0.22 -0.45 1.24 1.49 -15.04%
  YoY % 21.74% 360.00% 145.45% 51.11% -136.29% -16.78% -
  Horiz. % 37.58% 30.87% 6.71% -14.77% -30.20% 83.22% 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 1.71 1.66 1.13 1.15 1.80 1.80 1.86 -1.39%
  YoY % 3.01% 46.90% -1.74% -36.11% 0.00% -3.23% -
  Horiz. % 91.94% 89.25% 60.75% 61.83% 96.77% 96.77% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers