Highlights

[AIRPORT] YoY Quarter Result on 2016-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 27-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     13.83%    YoY -     -84.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,355,160 1,229,545 1,211,956 1,075,661 1,017,926 675,760 972,703 5.68%
  YoY % 10.22% 1.45% 12.67% 5.67% 50.63% -30.53% -
  Horiz. % 139.32% 126.40% 124.60% 110.58% 104.65% 69.47% 100.00%
PBT 246,779 154,792 90,719 42,979 58,781 10,611 151,122 8.51%
  YoY % 59.43% 70.63% 111.08% -26.88% 453.96% -92.98% -
  Horiz. % 163.30% 102.43% 60.03% 28.44% 38.90% 7.02% 100.00%
Tax -48,909 13,700 -11,028 -32,028 9,706 -9,032 -38,240 4.18%
  YoY % -457.00% 224.23% 65.57% -429.98% 207.46% 76.38% -
  Horiz. % 127.90% -35.83% 28.84% 83.76% -25.38% 23.62% 100.00%
NP 197,870 168,492 79,691 10,951 68,487 1,579 112,882 9.80%
  YoY % 17.44% 111.43% 627.71% -84.01% 4,237.37% -98.60% -
  Horiz. % 175.29% 149.26% 70.60% 9.70% 60.67% 1.40% 100.00%
NP to SH 197,870 168,492 79,691 10,675 68,502 1,605 112,779 9.82%
  YoY % 17.44% 111.43% 646.52% -84.42% 4,168.04% -98.58% -
  Horiz. % 175.45% 149.40% 70.66% 9.47% 60.74% 1.42% 100.00%
Tax Rate 19.82 % -8.85 % 12.16 % 74.52 % -16.51 % 85.12 % 25.30 % -3.99%
  YoY % 323.95% -172.78% -83.68% 551.36% -119.40% 236.44% -
  Horiz. % 78.34% -34.98% 48.06% 294.55% -65.26% 336.44% 100.00%
Total Cost 1,157,290 1,061,053 1,132,265 1,064,710 949,439 674,181 859,821 5.07%
  YoY % 9.07% -6.29% 6.34% 12.14% 40.83% -21.59% -
  Horiz. % 134.60% 123.40% 131.69% 123.83% 110.42% 78.41% 100.00%
Net Worth 9,308,895 9,162,554 8,803,339 8,619,667 8,637,193 5,642,779 4,688,062 12.11%
  YoY % 1.60% 4.08% 2.13% -0.20% 53.07% 20.36% -
  Horiz. % 198.57% 195.44% 187.78% 183.86% 184.24% 120.36% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 9,308,895 9,162,554 8,803,339 8,619,667 8,637,193 5,642,779 4,688,062 12.11%
  YoY % 1.60% 4.08% 2.13% -0.20% 53.07% 20.36% -
  Horiz. % 198.57% 195.44% 187.78% 183.86% 184.24% 120.36% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,567,691 1,337,500 1,224,516 5.19%
  YoY % 0.00% 0.00% 0.00% 5.84% 17.21% 9.23% -
  Horiz. % 135.50% 135.50% 135.50% 135.50% 128.03% 109.23% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 14.60 % 13.70 % 6.58 % 1.02 % 6.73 % 0.23 % 11.60 % 3.91%
  YoY % 6.57% 108.21% 545.10% -84.84% 2,826.09% -98.02% -
  Horiz. % 125.86% 118.10% 56.72% 8.79% 58.02% 1.98% 100.00%
ROE 2.13 % 1.84 % 0.91 % 0.12 % 0.79 % 0.03 % 2.41 % -2.04%
  YoY % 15.76% 102.20% 658.33% -84.81% 2,533.33% -98.76% -
  Horiz. % 88.38% 76.35% 37.76% 4.98% 32.78% 1.24% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 81.68 74.11 73.04 64.83 64.93 50.52 79.44 0.46%
  YoY % 10.21% 1.46% 12.66% -0.15% 28.52% -36.40% -
  Horiz. % 102.82% 93.29% 91.94% 81.61% 81.73% 63.60% 100.00%
EPS 11.05 9.28 3.93 -0.21 1.63 0.12 9.21 3.08%
  YoY % 19.07% 136.13% 1,971.43% -112.88% 1,258.33% -98.70% -
  Horiz. % 119.98% 100.76% 42.67% -2.28% 17.70% 1.30% 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 5.6105 5.5223 5.3058 5.1951 5.5095 4.2189 3.8285 6.57%
  YoY % 1.60% 4.08% 2.13% -5.71% 30.59% 10.20% -
  Horiz. % 146.55% 144.24% 138.59% 135.70% 143.91% 110.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 81.68 74.11 73.04 64.83 61.35 40.73 58.63 5.68%
  YoY % 10.21% 1.46% 12.66% 5.67% 50.63% -30.53% -
  Horiz. % 139.31% 126.40% 124.58% 110.57% 104.64% 69.47% 100.00%
EPS 11.05 9.28 3.93 -0.21 4.13 0.10 6.80 8.42%
  YoY % 19.07% 136.13% 1,971.43% -105.08% 4,030.00% -98.53% -
  Horiz. % 162.50% 136.47% 57.79% -3.09% 60.74% 1.47% 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 5.6105 5.5223 5.3058 5.1951 5.2057 3.4009 2.8255 12.11%
  YoY % 1.60% 4.08% 2.13% -0.20% 53.07% 20.36% -
  Horiz. % 198.57% 195.45% 187.78% 183.86% 184.24% 120.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 8.6500 8.9000 8.5000 6.5400 5.2500 7.4900 7.5900 -
P/RPS 10.59 12.01 11.64 10.09 8.09 14.82 9.55 1.74%
  YoY % -11.82% 3.18% 15.36% 24.72% -45.41% 55.18% -
  Horiz. % 110.89% 125.76% 121.88% 105.65% 84.71% 155.18% 100.00%
P/EPS 72.53 87.64 176.97 1,016.50 120.15 6,241.67 82.41 -2.11%
  YoY % -17.24% -50.48% -82.59% 746.03% -98.08% 7,473.92% -
  Horiz. % 88.01% 106.35% 214.74% 1,233.47% 145.80% 7,573.92% 100.00%
EY 1.38 1.14 0.57 0.10 0.83 0.02 1.21 2.21%
  YoY % 21.05% 100.00% 470.00% -87.95% 4,050.00% -98.35% -
  Horiz. % 114.05% 94.21% 47.11% 8.26% 68.60% 1.65% 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 1.54 1.61 1.60 1.26 0.95 1.78 1.98 -4.10%
  YoY % -4.35% 0.62% 26.98% 32.63% -46.63% -10.10% -
  Horiz. % 77.78% 81.31% 80.81% 63.64% 47.98% 89.90% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 21/11/18 24/11/17 27/10/16 27/10/15 03/11/14 31/10/13 -
Price 8.2200 7.8000 8.2400 6.5000 5.3700 7.2300 8.4100 -
P/RPS 10.06 10.53 11.28 10.03 8.27 14.31 10.59 -0.85%
  YoY % -4.46% -6.65% 12.46% 21.28% -42.21% 35.13% -
  Horiz. % 95.00% 99.43% 106.52% 94.71% 78.09% 135.13% 100.00%
P/EPS 68.93 76.81 171.56 1,010.28 122.89 6,025.00 91.31 -4.58%
  YoY % -10.26% -55.23% -83.02% 722.10% -97.96% 6,498.40% -
  Horiz. % 75.49% 84.12% 187.89% 1,106.43% 134.59% 6,598.40% 100.00%
EY 1.45 1.30 0.58 0.10 0.81 0.02 1.10 4.71%
  YoY % 11.54% 124.14% 480.00% -87.65% 3,950.00% -98.18% -
  Horiz. % 131.82% 118.18% 52.73% 9.09% 73.64% 1.82% 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 1.47 1.41 1.55 1.25 0.97 1.71 2.20 -6.50%
  YoY % 4.26% -9.03% 24.00% 28.87% -43.27% -22.27% -
  Horiz. % 66.82% 64.09% 70.45% 56.82% 44.09% 77.73% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers