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 - 1,823,211
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 66.47 59.00 55.83 37.06 53.35 41.37 36.26 10.62%
  YoY % 12.66% 5.68% 50.65% -30.53% 28.96% 14.09% -
  Horiz. % 183.31% 162.71% 153.97% 102.21% 147.13% 114.09% 100.00%
EPS 4.37 0.59 3.76 0.09 6.19 6.20 6.43 -6.23%
  YoY % 640.68% -84.31% 4,077.78% -98.55% -0.16% -3.58% -
  Horiz. % 67.96% 9.18% 58.48% 1.40% 96.27% 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 4.8285 4.7277 4.7374 3.0950 2.5713 2.3843 1.8109 17.74%
  YoY % 2.13% -0.20% 53.07% 20.37% 7.84% 31.66% -
  Horiz. % 266.64% 261.07% 261.60% 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.
 


 

372  286  577  736 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.3150.00 
 KNM 0.395+0.015 
 VSOLAR 0.095-0.005 
 OPCOM 0.705+0.075 
 KNM-WB 0.1950.00 
 KOMARK 0.36+0.01 
 MNC-WA 0.0150.00 
 GPACKET-WB 0.2650.00 
 FPGROUP 0.405+0.02 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers