Highlights

[AIRPORT] YoY Quarter Result on 2018-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -80.63%    YoY -     28.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 272,180 1,261,200 1,154,690 1,099,957 997,604 939,960 1,175,547 -21.62%
  YoY % -78.42% 9.22% 4.98% 10.26% 6.13% -20.04% -
  Horiz. % 23.15% 107.29% 98.23% 93.57% 84.86% 79.96% 100.00%
PBT -268,347 201,600 125,610 92,317 17,512 1,676 -37,729 38.64%
  YoY % -233.11% 60.50% 36.06% 427.16% 944.87% 104.44% -
  Horiz. % 711.25% -534.34% -332.93% -244.68% -46.42% -4.44% 100.00%
Tax 177,279 -41,522 -39,494 -25,789 -8,919 -21,787 -6,945 -
  YoY % 526.95% -5.13% -53.14% -189.15% 59.06% -213.71% -
  Horiz. % -2,552.61% 597.87% 568.67% 371.33% 128.42% 313.71% 100.00%
NP -91,068 160,078 86,116 66,528 8,593 -20,111 -44,674 12.59%
  YoY % -156.89% 85.89% 29.44% 674.21% 142.73% 54.98% -
  Horiz. % 203.85% -358.32% -192.77% -148.92% -19.23% 45.02% 100.00%
NP to SH -91,068 160,078 86,116 66,927 9,378 -19,884 -44,674 12.59%
  YoY % -156.89% 85.89% 28.67% 613.66% 147.16% 55.49% -
  Horiz. % 203.85% -358.32% -192.77% -149.81% -20.99% 44.51% 100.00%
Tax Rate - % 20.60 % 31.44 % 27.94 % 50.93 % 1,299.94 % - % -
  YoY % 0.00% -34.48% 12.53% -45.14% -96.08% 0.00% -
  Horiz. % 0.00% 1.58% 2.42% 2.15% 3.92% 100.00% -
Total Cost 363,248 1,101,122 1,068,574 1,033,429 989,011 960,071 1,220,221 -18.27%
  YoY % -67.01% 3.05% 3.40% 4.49% 3.01% -21.32% -
  Horiz. % 29.77% 90.24% 87.57% 84.69% 81.05% 78.68% 100.00%
Net Worth 9,112,281 9,257,294 9,025,505 8,750,080 8,605,232 7,971,906 5,555,521 8.59%
  YoY % -1.57% 2.57% 3.15% 1.68% 7.94% 43.50% -
  Horiz. % 164.02% 166.63% 162.46% 157.50% 154.90% 143.50% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 9,112,281 9,257,294 9,025,505 8,750,080 8,605,232 7,971,906 5,555,521 8.59%
  YoY % -1.57% 2.57% 3.15% 1.68% 7.94% 43.50% -
  Horiz. % 164.02% 166.63% 162.46% 157.50% 154.90% 143.50% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,521,182 1,317,817 3.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 9.07% 15.43% -
  Horiz. % 125.90% 125.90% 125.90% 125.90% 125.90% 115.43% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -33.46 % 12.69 % 7.46 % 6.05 % 0.86 % -2.14 % -3.80 % 43.65%
  YoY % -363.67% 70.11% 23.31% 603.49% 140.19% 43.68% -
  Horiz. % 880.53% -333.95% -196.32% -159.21% -22.63% 56.32% 100.00%
ROE -1.00 % 1.73 % 0.95 % 0.76 % 0.11 % -0.25 % -0.80 % 3.79%
  YoY % -157.80% 82.11% 25.00% 590.91% 144.00% 68.75% -
  Horiz. % 125.00% -216.25% -118.75% -95.00% -13.75% 31.25% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 16.40 76.01 69.59 66.29 60.13 61.79 89.20 -24.57%
  YoY % -78.42% 9.23% 4.98% 10.24% -2.69% -30.73% -
  Horiz. % 18.39% 85.21% 78.02% 74.32% 67.41% 69.27% 100.00%
EPS -6.35 8.78 3.47 2.29 -1.21 -3.20 -3.39 11.02%
  YoY % -172.32% 153.03% 51.53% 289.26% 62.19% 5.60% -
  Horiz. % 187.32% -259.00% -102.36% -67.55% 35.69% 94.40% 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 5.4920 5.5794 5.4397 5.2737 5.1864 5.2406 4.2157 4.50%
  YoY % -1.57% 2.57% 3.15% 1.68% -1.03% 24.31% -
  Horiz. % 130.27% 132.35% 129.03% 125.10% 123.03% 124.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 16.40 76.01 69.59 66.29 60.13 56.65 70.85 -21.62%
  YoY % -78.42% 9.23% 4.98% 10.24% 6.14% -20.04% -
  Horiz. % 23.15% 107.28% 98.22% 93.56% 84.87% 79.96% 100.00%
EPS -6.35 8.78 3.47 2.29 -1.21 -1.20 -2.69 15.38%
  YoY % -172.32% 153.03% 51.53% 289.26% -0.83% 55.39% -
  Horiz. % 236.06% -326.39% -129.00% -85.13% 44.98% 44.61% 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 5.4920 5.5794 5.4397 5.2737 5.1864 4.8047 3.3483 8.59%
  YoY % -1.57% 2.57% 3.15% 1.68% 7.94% 43.50% -
  Horiz. % 164.02% 166.63% 162.46% 157.50% 154.90% 143.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 5.4500 8.5300 8.8000 8.5600 6.1200 6.2100 7.9800 -
P/RPS 33.22 11.22 12.64 12.91 10.18 10.05 8.95 24.41%
  YoY % 196.08% -11.23% -2.09% 26.82% 1.29% 12.29% -
  Horiz. % 371.17% 125.36% 141.23% 144.25% 113.74% 112.29% 100.00%
P/EPS -99.29 88.41 169.55 212.21 1,082.77 -475.08 -235.40 -13.39%
  YoY % -212.31% -47.86% -20.10% -80.40% 327.91% -101.82% -
  Horiz. % 42.18% -37.56% -72.03% -90.15% -459.97% 201.82% 100.00%
EY -1.01 1.13 0.59 0.47 0.09 -0.21 -0.42 15.73%
  YoY % -189.38% 91.53% 25.53% 422.22% 142.86% 50.00% -
  Horiz. % 240.48% -269.05% -140.48% -111.90% -21.43% 50.00% 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 0.99 1.53 1.62 1.62 1.18 1.18 1.89 -10.21%
  YoY % -35.29% -5.56% 0.00% 37.29% 0.00% -37.57% -
  Horiz. % 52.38% 80.95% 85.71% 85.71% 62.43% 62.43% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 30/08/19 28/08/18 31/07/17 28/07/16 30/07/15 24/07/14 -
Price 5.2500 8.2300 9.3100 8.7500 5.8500 6.0500 7.6000 -
P/RPS 32.00 10.83 13.38 13.20 9.73 9.79 8.52 24.65%
  YoY % 195.48% -19.06% 1.36% 35.66% -0.61% 14.91% -
  Horiz. % 375.59% 127.11% 157.04% 154.93% 114.20% 114.91% 100.00%
P/EPS -95.65 85.30 179.38 216.92 1,035.00 -462.84 -224.19 -13.22%
  YoY % -212.13% -52.45% -17.31% -79.04% 323.62% -106.45% -
  Horiz. % 42.66% -38.05% -80.01% -96.76% -461.66% 206.45% 100.00%
EY -1.05 1.17 0.56 0.46 0.10 -0.22 -0.45 15.15%
  YoY % -189.74% 108.93% 21.74% 360.00% 145.45% 51.11% -
  Horiz. % 233.33% -260.00% -124.44% -102.22% -22.22% 48.89% 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 0.96 1.48 1.71 1.66 1.13 1.15 1.80 -9.94%
  YoY % -35.14% -13.45% 3.01% 46.90% -1.74% -36.11% -
  Horiz. % 53.33% 82.22% 95.00% 92.22% 62.78% 63.89% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

273  571  565  983 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.13-0.02 
 KANGER 0.18-0.03 
 TRIVE 0.0150.00 
 LAMBO 0.025-0.005 
 INIX 0.28-0.055 
 PHB 0.02-0.005 
 MMAG-WB 0.195+0.01 
 MACPIE 0.47-0.005 
 PRESBHD 0.565+0.055 
 SAPNRG 0.10-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. KLCI waves 26 - Wave 3 could have started KLCI waves
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. SUPERMAX: Share price pares loss after High Court overturns ex-MD Stanley Thai’s guilty verdict Van Gogh of Financial
8. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS