Highlights

[AIRPORT] YoY Quarter Result on 2017-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 31-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     4.11%    YoY -     613.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,261,200 1,154,690 1,099,957 997,604 939,960 1,175,547 978,102 4.33%
  YoY % 9.22% 4.98% 10.26% 6.13% -20.04% 20.19% -
  Horiz. % 128.94% 118.05% 112.46% 101.99% 96.10% 120.19% 100.00%
PBT 201,600 125,610 92,317 17,512 1,676 -37,729 132,055 7.30%
  YoY % 60.50% 36.06% 427.16% 944.87% 104.44% -128.57% -
  Horiz. % 152.66% 95.12% 69.91% 13.26% 1.27% -28.57% 100.00%
Tax -41,522 -39,494 -25,789 -8,919 -21,787 -6,945 -30,063 5.53%
  YoY % -5.13% -53.14% -189.15% 59.06% -213.71% 76.90% -
  Horiz. % 138.12% 131.37% 85.78% 29.67% 72.47% 23.10% 100.00%
NP 160,078 86,116 66,528 8,593 -20,111 -44,674 101,992 7.80%
  YoY % 85.89% 29.44% 674.21% 142.73% 54.98% -143.80% -
  Horiz. % 156.95% 84.43% 65.23% 8.43% -19.72% -43.80% 100.00%
NP to SH 160,078 86,116 66,927 9,378 -19,884 -44,674 101,752 7.84%
  YoY % 85.89% 28.67% 613.66% 147.16% 55.49% -143.90% -
  Horiz. % 157.32% 84.63% 65.77% 9.22% -19.54% -43.90% 100.00%
Tax Rate 20.60 % 31.44 % 27.94 % 50.93 % 1,299.94 % - % 22.77 % -1.65%
  YoY % -34.48% 12.53% -45.14% -96.08% 0.00% 0.00% -
  Horiz. % 90.47% 138.08% 122.71% 223.67% 5,709.00% 0.00% 100.00%
Total Cost 1,101,122 1,068,574 1,033,429 989,011 960,071 1,220,221 876,110 3.88%
  YoY % 3.05% 3.40% 4.49% 3.01% -21.32% 39.28% -
  Horiz. % 125.68% 121.97% 117.96% 112.89% 109.58% 139.28% 100.00%
Net Worth 10,172,428 9,025,505 8,750,080 8,605,232 7,971,906 5,555,521 4,559,197 14.30%
  YoY % 12.71% 3.15% 1.68% 7.94% 43.50% 21.85% -
  Horiz. % 223.12% 197.96% 191.92% 188.74% 174.85% 121.85% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 10,172,428 9,025,505 8,750,080 8,605,232 7,971,906 5,555,521 4,559,197 14.30%
  YoY % 12.71% 3.15% 1.68% 7.94% 43.50% 21.85% -
  Horiz. % 223.12% 197.96% 191.92% 188.74% 174.85% 121.85% 100.00%
NOSH 1,823,211 1,659,191 1,659,191 1,659,191 1,521,182 1,317,817 1,220,047 6.92%
  YoY % 9.89% 0.00% 0.00% 9.07% 15.43% 8.01% -
  Horiz. % 149.44% 135.99% 135.99% 135.99% 124.68% 108.01% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 12.69 % 7.46 % 6.05 % 0.86 % -2.14 % -3.80 % 10.43 % 3.32%
  YoY % 70.11% 23.31% 603.49% 140.19% 43.68% -136.43% -
  Horiz. % 121.67% 71.52% 58.01% 8.25% -20.52% -36.43% 100.00%
ROE 1.57 % 0.95 % 0.76 % 0.11 % -0.25 % -0.80 % 2.23 % -5.68%
  YoY % 65.26% 25.00% 590.91% 144.00% 68.75% -135.87% -
  Horiz. % 70.40% 42.60% 34.08% 4.93% -11.21% -35.87% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 69.17 69.59 66.29 60.13 61.79 89.20 80.17 -2.43%
  YoY % -0.60% 4.98% 10.24% -2.69% -30.73% 11.26% -
  Horiz. % 86.28% 86.80% 82.69% 75.00% 77.07% 111.26% 100.00%
EPS 8.78 3.47 2.29 -1.21 -3.20 -3.39 8.35 0.84%
  YoY % 153.03% 51.53% 289.26% 62.19% 5.60% -140.60% -
  Horiz. % 105.15% 41.56% 27.43% -14.49% -38.32% -40.60% 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 5.5794 5.4397 5.2737 5.1864 5.2406 4.2157 3.7369 6.91%
  YoY % 2.57% 3.15% 1.68% -1.03% 24.31% 12.81% -
  Horiz. % 149.31% 145.57% 141.12% 138.79% 140.24% 112.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,823,211
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 69.17 63.33 60.33 54.72 51.56 64.48 53.65 4.32%
  YoY % 9.22% 4.97% 10.25% 6.13% -20.04% 20.19% -
  Horiz. % 128.93% 118.04% 112.45% 101.99% 96.10% 120.19% 100.00%
EPS 8.78 4.72 3.67 0.51 -1.09 -2.45 5.58 7.84%
  YoY % 86.02% 28.61% 619.61% 146.79% 55.51% -143.91% -
  Horiz. % 157.35% 84.59% 65.77% 9.14% -19.53% -43.91% 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 5.5794 4.9503 4.7993 4.7198 4.3725 3.0471 2.5006 14.30%
  YoY % 12.71% 3.15% 1.68% 7.94% 43.50% 21.85% -
  Horiz. % 223.12% 197.96% 191.93% 188.75% 174.86% 121.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 8.5300 8.8000 8.5600 6.1200 6.2100 7.9800 6.3100 -
P/RPS 12.33 12.64 12.91 10.18 10.05 8.95 7.87 7.77%
  YoY % -2.45% -2.09% 26.82% 1.29% 12.29% 13.72% -
  Horiz. % 156.67% 160.61% 164.04% 129.35% 127.70% 113.72% 100.00%
P/EPS 97.15 169.55 212.21 1,082.77 -475.08 -235.40 75.66 4.25%
  YoY % -42.70% -20.10% -80.40% 327.91% -101.82% -411.13% -
  Horiz. % 128.40% 224.09% 280.48% 1,431.10% -627.91% -311.13% 100.00%
EY 1.03 0.59 0.47 0.09 -0.21 -0.42 1.32 -4.05%
  YoY % 74.58% 25.53% 422.22% 142.86% 50.00% -131.82% -
  Horiz. % 78.03% 44.70% 35.61% 6.82% -15.91% -31.82% 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 1.53 1.62 1.62 1.18 1.18 1.89 1.69 -1.64%
  YoY % -5.56% 0.00% 37.29% 0.00% -37.57% 11.83% -
  Horiz. % 90.53% 95.86% 95.86% 69.82% 69.82% 111.83% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date - 28/08/18 31/07/17 28/07/16 30/07/15 24/07/14 23/07/13 -
Price 0.0000 9.3100 8.7500 5.8500 6.0500 7.6000 6.7100 -
P/RPS 0.00 13.38 13.20 9.73 9.79 8.52 8.37 -
  YoY % 0.00% 1.36% 35.66% -0.61% 14.91% 1.79% -
  Horiz. % 0.00% 159.86% 157.71% 116.25% 116.97% 101.79% 100.00%
P/EPS 0.00 179.38 216.92 1,035.00 -462.84 -224.19 80.46 -
  YoY % 0.00% -17.31% -79.04% 323.62% -106.45% -378.64% -
  Horiz. % 0.00% 222.94% 269.60% 1,286.35% -575.24% -278.64% 100.00%
EY 0.00 0.56 0.46 0.10 -0.22 -0.45 1.24 -
  YoY % 0.00% 21.74% 360.00% 145.45% 51.11% -136.29% -
  Horiz. % 0.00% 45.16% 37.10% 8.06% -17.74% -36.29% 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 0.00 1.71 1.66 1.13 1.15 1.80 1.80 -
  YoY % 0.00% 3.01% 46.90% -1.74% -36.11% 0.00% -
  Horiz. % 0.00% 95.00% 92.22% 62.78% 63.89% 100.00% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers