Highlights

[AIRPORT] YoY Quarter Result on 2013-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 31-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     10.84%    YoY -     -0.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,075,661 1,017,926 675,760 972,703 754,266 661,155 623,778 9.50%
  YoY % 5.67% 50.63% -30.53% 28.96% 14.08% 5.99% -
  Horiz. % 172.44% 163.19% 108.33% 155.94% 120.92% 105.99% 100.00%
PBT 42,979 58,781 10,611 151,122 172,861 154,126 91,681 -11.85%
  YoY % -26.88% 453.96% -92.98% -12.58% 12.16% 68.11% -
  Horiz. % 46.88% 64.11% 11.57% 164.83% 188.55% 168.11% 100.00%
Tax -32,028 9,706 -9,032 -38,240 -59,853 -36,944 -29,585 1.33%
  YoY % -429.98% 207.46% 76.38% 36.11% -62.01% -24.87% -
  Horiz. % 108.26% -32.81% 30.53% 129.25% 202.31% 124.87% 100.00%
NP 10,951 68,487 1,579 112,882 113,008 117,182 62,096 -25.09%
  YoY % -84.01% 4,237.37% -98.60% -0.11% -3.56% 88.71% -
  Horiz. % 17.64% 110.29% 2.54% 181.79% 181.99% 188.71% 100.00%
NP to SH 10,675 68,502 1,605 112,779 113,008 117,163 62,116 -25.42%
  YoY % -84.42% 4,168.04% -98.58% -0.20% -3.55% 88.62% -
  Horiz. % 17.19% 110.28% 2.58% 181.56% 181.93% 188.62% 100.00%
Tax Rate 74.52 % -16.51 % 85.12 % 25.30 % 34.62 % 23.97 % 32.27 % 14.95%
  YoY % 551.36% -119.40% 236.44% -26.92% 44.43% -25.72% -
  Horiz. % 230.93% -51.16% 263.77% 78.40% 107.28% 74.28% 100.00%
Total Cost 1,064,710 949,439 674,181 859,821 641,258 543,973 561,682 11.24%
  YoY % 12.14% 40.83% -21.59% 34.08% 17.88% -3.15% -
  Horiz. % 189.56% 169.03% 120.03% 153.08% 114.17% 96.85% 100.00%
Net Worth 8,619,667 8,637,193 5,642,779 4,688,062 4,347,057 3,301,587 3,328,211 17.17%
  YoY % -0.20% 53.07% 20.36% 7.84% 31.67% -0.80% -
  Horiz. % 258.99% 259.51% 169.54% 140.86% 130.61% 99.20% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 8,619,667 8,637,193 5,642,779 4,688,062 4,347,057 3,301,587 3,328,211 17.17%
  YoY % -0.20% 53.07% 20.36% 7.84% 31.67% -0.80% -
  Horiz. % 258.99% 259.51% 169.54% 140.86% 130.61% 99.20% 100.00%
NOSH 1,659,191 1,567,691 1,337,500 1,224,516 1,209,935 1,100,529 1,100,053 7.08%
  YoY % 5.84% 17.21% 9.23% 1.21% 9.94% 0.04% -
  Horiz. % 150.83% 142.51% 121.59% 111.31% 109.99% 100.04% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.02 % 6.73 % 0.23 % 11.60 % 14.98 % 17.72 % 9.95 % -31.56%
  YoY % -84.84% 2,826.09% -98.02% -22.56% -15.46% 78.09% -
  Horiz. % 10.25% 67.64% 2.31% 116.58% 150.55% 178.09% 100.00%
ROE 0.12 % 0.79 % 0.03 % 2.41 % 2.60 % 3.55 % 1.87 % -36.70%
  YoY % -84.81% 2,533.33% -98.76% -7.31% -26.76% 89.84% -
  Horiz. % 6.42% 42.25% 1.60% 128.88% 139.04% 189.84% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 64.83 64.93 50.52 79.44 62.34 60.08 56.70 2.26%
  YoY % -0.15% 28.52% -36.40% 27.43% 3.76% 5.96% -
  Horiz. % 114.34% 114.51% 89.10% 140.11% 109.95% 105.96% 100.00%
EPS -0.21 1.63 0.12 9.21 9.60 10.65 5.65 -
  YoY % -112.88% 1,258.33% -98.70% -4.06% -9.86% 88.50% -
  Horiz. % -3.72% 28.85% 2.12% 163.01% 169.91% 188.50% 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 5.1951 5.5095 4.2189 3.8285 3.5928 3.0000 3.0255 9.42%
  YoY % -5.71% 30.59% 10.20% 6.56% 19.76% -0.84% -
  Horiz. % 171.71% 182.10% 139.44% 126.54% 118.75% 99.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 64.83 61.35 40.73 58.63 45.46 39.85 37.60 9.50%
  YoY % 5.67% 50.63% -30.53% 28.97% 14.08% 5.98% -
  Horiz. % 172.42% 163.16% 108.32% 155.93% 120.90% 105.98% 100.00%
EPS -0.21 4.13 0.10 6.80 6.81 7.06 3.74 -
  YoY % -105.08% 4,030.00% -98.53% -0.15% -3.54% 88.77% -
  Horiz. % -5.61% 110.43% 2.67% 181.82% 182.09% 188.77% 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 5.1951 5.2057 3.4009 2.8255 2.6200 1.9899 2.0059 17.17%
  YoY % -0.20% 53.07% 20.36% 7.84% 31.66% -0.80% -
  Horiz. % 258.99% 259.52% 169.54% 140.86% 130.61% 99.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 6.5400 5.2500 7.4900 7.5900 5.5600 5.2900 5.7500 -
P/RPS 10.09 8.09 14.82 9.55 8.92 8.81 10.14 -0.08%
  YoY % 24.72% -45.41% 55.18% 7.06% 1.25% -13.12% -
  Horiz. % 99.51% 79.78% 146.15% 94.18% 87.97% 86.88% 100.00%
P/EPS 1,016.50 120.15 6,241.67 82.41 59.53 49.69 101.83 46.69%
  YoY % 746.03% -98.08% 7,473.92% 38.43% 19.80% -51.20% -
  Horiz. % 998.23% 117.99% 6,129.50% 80.93% 58.46% 48.80% 100.00%
EY 0.10 0.83 0.02 1.21 1.68 2.01 0.98 -31.62%
  YoY % -87.95% 4,050.00% -98.35% -27.98% -16.42% 105.10% -
  Horiz. % 10.20% 84.69% 2.04% 123.47% 171.43% 205.10% 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 1.26 0.95 1.78 1.98 1.55 1.76 1.90 -6.61%
  YoY % 32.63% -46.63% -10.10% 27.74% -11.93% -7.37% -
  Horiz. % 66.32% 50.00% 93.68% 104.21% 81.58% 92.63% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 27/10/16 27/10/15 03/11/14 31/10/13 23/10/12 25/10/11 29/10/10 -
Price 6.5000 5.3700 7.2300 8.4100 5.8700 5.8800 6.0700 -
P/RPS 10.03 8.27 14.31 10.59 9.42 9.79 10.70 -1.07%
  YoY % 21.28% -42.21% 35.13% 12.42% -3.78% -8.50% -
  Horiz. % 93.74% 77.29% 133.74% 98.97% 88.04% 91.50% 100.00%
P/EPS 1,010.28 122.89 6,025.00 91.31 62.85 55.23 107.50 45.22%
  YoY % 722.10% -97.96% 6,498.40% 45.28% 13.80% -48.62% -
  Horiz. % 939.80% 114.32% 5,604.65% 84.94% 58.47% 51.38% 100.00%
EY 0.10 0.81 0.02 1.10 1.59 1.81 0.93 -31.02%
  YoY % -87.65% 3,950.00% -98.18% -30.82% -12.15% 94.62% -
  Horiz. % 10.75% 87.10% 2.15% 118.28% 170.97% 194.62% 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 1.25 0.97 1.71 2.20 1.63 1.96 2.01 -7.60%
  YoY % 28.87% -43.27% -22.27% 34.97% -16.84% -2.49% -
  Horiz. % 62.19% 48.26% 85.07% 109.45% 81.09% 97.51% 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.
 


 

175  245  521  1268 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.24-0.03 
 EKOVEST 0.99+0.055 
 EKOVEST-WB 0.50+0.055 
 IWCITY 1.21+0.02 
 WCT-WE 0.17+0.01 
 KTB 0.13-0.005 
 APFT 0.020.00 
 PWORTH 0.0750.00 
 KEYASIC 0.135-0.01 
 ORION 0.19-0.01 
Partners & Brokers