Highlights

[AIRPORT] YoY Quarter Result on 2014-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 03-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     103.59%    YoY -     -98.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,211,956 1,075,661 1,017,926 675,760 972,703 754,266 661,155 10.62%
  YoY % 12.67% 5.67% 50.63% -30.53% 28.96% 14.08% -
  Horiz. % 183.31% 162.69% 153.96% 102.21% 147.12% 114.08% 100.00%
PBT 90,719 42,979 58,781 10,611 151,122 172,861 154,126 -8.45%
  YoY % 111.08% -26.88% 453.96% -92.98% -12.58% 12.16% -
  Horiz. % 58.86% 27.89% 38.14% 6.88% 98.05% 112.16% 100.00%
Tax -11,028 -32,028 9,706 -9,032 -38,240 -59,853 -36,944 -18.23%
  YoY % 65.57% -429.98% 207.46% 76.38% 36.11% -62.01% -
  Horiz. % 29.85% 86.69% -26.27% 24.45% 103.51% 162.01% 100.00%
NP 79,691 10,951 68,487 1,579 112,882 113,008 117,182 -6.22%
  YoY % 627.71% -84.01% 4,237.37% -98.60% -0.11% -3.56% -
  Horiz. % 68.01% 9.35% 58.44% 1.35% 96.33% 96.44% 100.00%
NP to SH 79,691 10,675 68,502 1,605 112,779 113,008 117,163 -6.22%
  YoY % 646.52% -84.42% 4,168.04% -98.58% -0.20% -3.55% -
  Horiz. % 68.02% 9.11% 58.47% 1.37% 96.26% 96.45% 100.00%
Tax Rate 12.16 % 74.52 % -16.51 % 85.12 % 25.30 % 34.62 % 23.97 % -10.69%
  YoY % -83.68% 551.36% -119.40% 236.44% -26.92% 44.43% -
  Horiz. % 50.73% 310.89% -68.88% 355.11% 105.55% 144.43% 100.00%
Total Cost 1,132,265 1,064,710 949,439 674,181 859,821 641,258 543,973 12.98%
  YoY % 6.34% 12.14% 40.83% -21.59% 34.08% 17.88% -
  Horiz. % 208.15% 195.73% 174.54% 123.94% 158.06% 117.88% 100.00%
Net Worth 8,803,339 8,619,667 8,637,193 5,642,779 4,688,062 4,347,057 3,301,587 17.74%
  YoY % 2.13% -0.20% 53.07% 20.36% 7.84% 31.67% -
  Horiz. % 266.64% 261.08% 261.61% 170.91% 141.99% 131.67% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 8,803,339 8,619,667 8,637,193 5,642,779 4,688,062 4,347,057 3,301,587 17.74%
  YoY % 2.13% -0.20% 53.07% 20.36% 7.84% 31.67% -
  Horiz. % 266.64% 261.08% 261.61% 170.91% 141.99% 131.67% 100.00%
NOSH 1,659,191 1,659,191 1,567,691 1,337,500 1,224,516 1,209,935 1,100,529 7.08%
  YoY % 0.00% 5.84% 17.21% 9.23% 1.21% 9.94% -
  Horiz. % 150.76% 150.76% 142.45% 121.53% 111.27% 109.94% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.58 % 1.02 % 6.73 % 0.23 % 11.60 % 14.98 % 17.72 % -15.21%
  YoY % 545.10% -84.84% 2,826.09% -98.02% -22.56% -15.46% -
  Horiz. % 37.13% 5.76% 37.98% 1.30% 65.46% 84.54% 100.00%
ROE 0.91 % 0.12 % 0.79 % 0.03 % 2.41 % 2.60 % 3.55 % -20.28%
  YoY % 658.33% -84.81% 2,533.33% -98.76% -7.31% -26.76% -
  Horiz. % 25.63% 3.38% 22.25% 0.85% 67.89% 73.24% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 73.04 64.83 64.93 50.52 79.44 62.34 60.08 3.31%
  YoY % 12.66% -0.15% 28.52% -36.40% 27.43% 3.76% -
  Horiz. % 121.57% 107.91% 108.07% 84.09% 132.22% 103.76% 100.00%
EPS 3.93 -0.21 1.63 0.12 9.21 9.60 10.65 -15.30%
  YoY % 1,971.43% -112.88% 1,258.33% -98.70% -4.06% -9.86% -
  Horiz. % 36.90% -1.97% 15.31% 1.13% 86.48% 90.14% 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 5.3058 5.1951 5.5095 4.2189 3.8285 3.5928 3.0000 9.96%
  YoY % 2.13% -5.71% 30.59% 10.20% 6.56% 19.76% -
  Horiz. % 176.86% 173.17% 183.65% 140.63% 127.62% 119.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 73.04 64.83 61.35 40.73 58.63 45.46 39.85 10.62%
  YoY % 12.66% 5.67% 50.63% -30.53% 28.97% 14.08% -
  Horiz. % 183.29% 162.69% 153.95% 102.21% 147.13% 114.08% 100.00%
EPS 3.93 -0.21 4.13 0.10 6.80 6.81 7.06 -9.29%
  YoY % 1,971.43% -105.08% 4,030.00% -98.53% -0.15% -3.54% -
  Horiz. % 55.67% -2.97% 58.50% 1.42% 96.32% 96.46% 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 5.3058 5.1951 5.2057 3.4009 2.8255 2.6200 1.9899 17.74%
  YoY % 2.13% -0.20% 53.07% 20.36% 7.84% 31.66% -
  Horiz. % 266.64% 261.07% 261.61% 170.91% 141.99% 131.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 8.5000 6.5400 5.2500 7.4900 7.5900 5.5600 5.2900 -
P/RPS 11.64 10.09 8.09 14.82 9.55 8.92 8.81 4.75%
  YoY % 15.36% 24.72% -45.41% 55.18% 7.06% 1.25% -
  Horiz. % 132.12% 114.53% 91.83% 168.22% 108.40% 101.25% 100.00%
P/EPS 176.97 1,016.50 120.15 6,241.67 82.41 59.53 49.69 23.55%
  YoY % -82.59% 746.03% -98.08% 7,473.92% 38.43% 19.80% -
  Horiz. % 356.15% 2,045.68% 241.80% 12,561.22% 165.85% 119.80% 100.00%
EY 0.57 0.10 0.83 0.02 1.21 1.68 2.01 -18.93%
  YoY % 470.00% -87.95% 4,050.00% -98.35% -27.98% -16.42% -
  Horiz. % 28.36% 4.98% 41.29% 1.00% 60.20% 83.58% 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 1.60 1.26 0.95 1.78 1.98 1.55 1.76 -1.57%
  YoY % 26.98% 32.63% -46.63% -10.10% 27.74% -11.93% -
  Horiz. % 90.91% 71.59% 53.98% 101.14% 112.50% 88.07% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 27/10/16 27/10/15 03/11/14 31/10/13 23/10/12 25/10/11 -
Price 8.2400 6.5000 5.3700 7.2300 8.4100 5.8700 5.8800 -
P/RPS 11.28 10.03 8.27 14.31 10.59 9.42 9.79 2.39%
  YoY % 12.46% 21.28% -42.21% 35.13% 12.42% -3.78% -
  Horiz. % 115.22% 102.45% 84.47% 146.17% 108.17% 96.22% 100.00%
P/EPS 171.56 1,010.28 122.89 6,025.00 91.31 62.85 55.23 20.77%
  YoY % -83.02% 722.10% -97.96% 6,498.40% 45.28% 13.80% -
  Horiz. % 310.63% 1,829.22% 222.51% 10,908.93% 165.33% 113.80% 100.00%
EY 0.58 0.10 0.81 0.02 1.10 1.59 1.81 -17.26%
  YoY % 480.00% -87.65% 3,950.00% -98.18% -30.82% -12.15% -
  Horiz. % 32.04% 5.52% 44.75% 1.10% 60.77% 87.85% 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 1.55 1.25 0.97 1.71 2.20 1.63 1.96 -3.83%
  YoY % 24.00% 28.87% -43.27% -22.27% 34.97% -16.84% -
  Horiz. % 79.08% 63.78% 49.49% 87.24% 112.24% 83.16% 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.
 


 

363  227  567  1043 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.17+0.055 
 IWCITY 0.95+0.09 
 EKOVEST 0.65+0.06 
 SAPNRG 0.32+0.005 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 SEACERA 0.325-0.01 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
 PRESBHD 0.485+0.015 
Partners & Brokers