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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,229,545 1,211,956 1,075,661 1,017,926 675,760 972,703 754,266 8.48%
  YoY % 1.45% 12.67% 5.67% 50.63% -30.53% 28.96% -
  Horiz. % 163.01% 160.68% 142.61% 134.96% 89.59% 128.96% 100.00%
PBT 154,792 90,719 42,979 58,781 10,611 151,122 172,861 -1.82%
  YoY % 70.63% 111.08% -26.88% 453.96% -92.98% -12.58% -
  Horiz. % 89.55% 52.48% 24.86% 34.00% 6.14% 87.42% 100.00%
Tax 13,700 -11,028 -32,028 9,706 -9,032 -38,240 -59,853 -
  YoY % 224.23% 65.57% -429.98% 207.46% 76.38% 36.11% -
  Horiz. % -22.89% 18.43% 53.51% -16.22% 15.09% 63.89% 100.00%
NP 168,492 79,691 10,951 68,487 1,579 112,882 113,008 6.88%
  YoY % 111.43% 627.71% -84.01% 4,237.37% -98.60% -0.11% -
  Horiz. % 149.10% 70.52% 9.69% 60.60% 1.40% 99.89% 100.00%
NP to SH 168,492 79,691 10,675 68,502 1,605 112,779 113,008 6.88%
  YoY % 111.43% 646.52% -84.42% 4,168.04% -98.58% -0.20% -
  Horiz. % 149.10% 70.52% 9.45% 60.62% 1.42% 99.80% 100.00%
Tax Rate -8.85 % 12.16 % 74.52 % -16.51 % 85.12 % 25.30 % 34.62 % -
  YoY % -172.78% -83.68% 551.36% -119.40% 236.44% -26.92% -
  Horiz. % -25.56% 35.12% 215.25% -47.69% 245.87% 73.08% 100.00%
Total Cost 1,061,053 1,132,265 1,064,710 949,439 674,181 859,821 641,258 8.75%
  YoY % -6.29% 6.34% 12.14% 40.83% -21.59% 34.08% -
  Horiz. % 165.46% 176.57% 166.03% 148.06% 105.13% 134.08% 100.00%
Net Worth 9,162,554 8,803,339 8,619,667 8,637,193 5,642,779 4,688,062 4,347,057 13.23%
  YoY % 4.08% 2.13% -0.20% 53.07% 20.36% 7.84% -
  Horiz. % 210.78% 202.51% 198.29% 198.69% 129.81% 107.84% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 9,162,554 8,803,339 8,619,667 8,637,193 5,642,779 4,688,062 4,347,057 13.23%
  YoY % 4.08% 2.13% -0.20% 53.07% 20.36% 7.84% -
  Horiz. % 210.78% 202.51% 198.29% 198.69% 129.81% 107.84% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 1,567,691 1,337,500 1,224,516 1,209,935 5.40%
  YoY % 0.00% 0.00% 5.84% 17.21% 9.23% 1.21% -
  Horiz. % 137.13% 137.13% 137.13% 129.57% 110.54% 101.21% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 13.70 % 6.58 % 1.02 % 6.73 % 0.23 % 11.60 % 14.98 % -1.48%
  YoY % 108.21% 545.10% -84.84% 2,826.09% -98.02% -22.56% -
  Horiz. % 91.46% 43.93% 6.81% 44.93% 1.54% 77.44% 100.00%
ROE 1.84 % 0.91 % 0.12 % 0.79 % 0.03 % 2.41 % 2.60 % -5.60%
  YoY % 102.20% 658.33% -84.81% 2,533.33% -98.76% -7.31% -
  Horiz. % 70.77% 35.00% 4.62% 30.38% 1.15% 92.69% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 74.11 73.04 64.83 64.93 50.52 79.44 62.34 2.92%
  YoY % 1.46% 12.66% -0.15% 28.52% -36.40% 27.43% -
  Horiz. % 118.88% 117.16% 103.99% 104.15% 81.04% 127.43% 100.00%
EPS 9.28 3.93 -0.21 1.63 0.12 9.21 9.60 -0.56%
  YoY % 136.13% 1,971.43% -112.88% 1,258.33% -98.70% -4.06% -
  Horiz. % 96.67% 40.94% -2.19% 16.98% 1.25% 95.94% 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 5.5223 5.3058 5.1951 5.5095 4.2189 3.8285 3.5928 7.42%
  YoY % 4.08% 2.13% -5.71% 30.59% 10.20% 6.56% -
  Horiz. % 153.70% 147.68% 144.60% 153.35% 117.43% 106.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,823,211
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 67.44 66.47 59.00 55.83 37.06 53.35 41.37 8.48%
  YoY % 1.46% 12.66% 5.68% 50.65% -30.53% 28.96% -
  Horiz. % 163.02% 160.67% 142.62% 134.95% 89.58% 128.96% 100.00%
EPS 9.24 4.37 0.59 3.76 0.09 6.19 6.20 6.87%
  YoY % 111.44% 640.68% -84.31% 4,077.78% -98.55% -0.16% -
  Horiz. % 149.03% 70.48% 9.52% 60.65% 1.45% 99.84% 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 5.0255 4.8285 4.7277 4.7374 3.0950 2.5713 2.3843 13.23%
  YoY % 4.08% 2.13% -0.20% 53.07% 20.37% 7.84% -
  Horiz. % 210.77% 202.51% 198.28% 198.69% 129.81% 107.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 8.9000 8.5000 6.5400 5.2500 7.4900 7.5900 5.5600 -
P/RPS 12.01 11.64 10.09 8.09 14.82 9.55 8.92 5.08%
  YoY % 3.18% 15.36% 24.72% -45.41% 55.18% 7.06% -
  Horiz. % 134.64% 130.49% 113.12% 90.70% 166.14% 107.06% 100.00%
P/EPS 87.64 176.97 1,016.50 120.15 6,241.67 82.41 59.53 6.66%
  YoY % -50.48% -82.59% 746.03% -98.08% 7,473.92% 38.43% -
  Horiz. % 147.22% 297.28% 1,707.54% 201.83% 10,484.92% 138.43% 100.00%
EY 1.14 0.57 0.10 0.83 0.02 1.21 1.68 -6.26%
  YoY % 100.00% 470.00% -87.95% 4,050.00% -98.35% -27.98% -
  Horiz. % 67.86% 33.93% 5.95% 49.40% 1.19% 72.02% 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 1.61 1.60 1.26 0.95 1.78 1.98 1.55 0.63%
  YoY % 0.62% 26.98% 32.63% -46.63% -10.10% 27.74% -
  Horiz. % 103.87% 103.23% 81.29% 61.29% 114.84% 127.74% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 24/11/17 27/10/16 27/10/15 03/11/14 31/10/13 23/10/12 -
Price 7.8000 8.2400 6.5000 5.3700 7.2300 8.4100 5.8700 -
P/RPS 10.53 11.28 10.03 8.27 14.31 10.59 9.42 1.87%
  YoY % -6.65% 12.46% 21.28% -42.21% 35.13% 12.42% -
  Horiz. % 111.78% 119.75% 106.48% 87.79% 151.91% 112.42% 100.00%
P/EPS 76.81 171.56 1,010.28 122.89 6,025.00 91.31 62.85 3.40%
  YoY % -55.23% -83.02% 722.10% -97.96% 6,498.40% 45.28% -
  Horiz. % 122.21% 272.97% 1,607.45% 195.53% 9,586.32% 145.28% 100.00%
EY 1.30 0.58 0.10 0.81 0.02 1.10 1.59 -3.30%
  YoY % 124.14% 480.00% -87.65% 3,950.00% -98.18% -30.82% -
  Horiz. % 81.76% 36.48% 6.29% 50.94% 1.26% 69.18% 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 1.41 1.55 1.25 0.97 1.71 2.20 1.63 -2.39%
  YoY % -9.03% 24.00% 28.87% -43.27% -22.27% 34.97% -
  Horiz. % 86.50% 95.09% 76.69% 59.51% 104.91% 134.97% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers