Highlights

[AIRPORT] YoY Quarter Result on 2015-03-31 [#1]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 05-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -94.36%    YoY -     -74.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,215,796 1,093,347 1,019,469 876,179 781,081 1,027,187 657,705 10.78%
  YoY % 11.20% 7.25% 16.35% 12.18% -23.96% 56.18% -
  Horiz. % 184.85% 166.24% 155.00% 133.22% 118.76% 156.18% 100.00%
PBT 472,717 102,908 38,209 39,296 178,977 186,062 153,667 20.59%
  YoY % 359.36% 169.33% -2.77% -78.04% -3.81% 21.08% -
  Horiz. % 307.62% 66.97% 24.86% 25.57% 116.47% 121.08% 100.00%
Tax -28,118 -37,614 -21,706 -7,299 -50,266 -59,799 -50,938 -9.42%
  YoY % 25.25% -73.29% -197.38% 85.48% 15.94% -17.40% -
  Horiz. % 55.20% 73.84% 42.61% 14.33% 98.68% 117.40% 100.00%
NP 444,599 65,294 16,503 31,997 128,711 126,263 102,729 27.64%
  YoY % 580.92% 295.65% -48.42% -75.14% 1.94% 22.91% -
  Horiz. % 432.79% 63.56% 16.06% 31.15% 125.29% 122.91% 100.00%
NP to SH 444,599 64,283 17,013 32,578 128,711 126,060 102,729 27.64%
  YoY % 591.63% 277.85% -47.78% -74.69% 2.10% 22.71% -
  Horiz. % 432.79% 62.58% 16.56% 31.71% 125.29% 122.71% 100.00%
Tax Rate 5.95 % 36.55 % 56.81 % 18.57 % 28.09 % 32.14 % 33.15 % -24.88%
  YoY % -83.72% -35.66% 205.92% -33.89% -12.60% -3.05% -
  Horiz. % 17.95% 110.26% 171.37% 56.02% 84.74% 96.95% 100.00%
Total Cost 771,197 1,028,053 1,002,966 844,182 652,370 900,924 554,976 5.63%
  YoY % -24.98% 2.50% 18.81% 29.40% -27.59% 62.34% -
  Horiz. % 138.96% 185.24% 180.72% 152.11% 117.55% 162.34% 100.00%
Net Worth 9,100,667 8,295,959 8,661,313 13,244,484 5,336,012 4,420,123 3,919,634 15.07%
  YoY % 9.70% -4.22% -34.60% 148.21% 20.72% 12.77% -
  Horiz. % 232.18% 211.65% 220.97% 337.90% 136.14% 112.77% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 9,100,667 8,295,959 8,661,313 13,244,484 5,336,012 4,420,123 3,919,634 15.07%
  YoY % 9.70% -4.22% -34.60% 148.21% 20.72% 12.77% -
  Horiz. % 232.18% 211.65% 220.97% 337.90% 136.14% 112.77% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 2,545,156 1,263,110 1,215,621 1,114,197 6.86%
  YoY % 0.00% 0.00% -34.81% 101.50% 3.91% 9.10% -
  Horiz. % 148.91% 148.91% 148.91% 228.43% 113.37% 109.10% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 36.57 % 5.97 % 1.62 % 3.65 % 16.48 % 12.29 % 15.62 % 15.22%
  YoY % 512.56% 268.52% -55.62% -77.85% 34.09% -21.32% -
  Horiz. % 234.12% 38.22% 10.37% 23.37% 105.51% 78.68% 100.00%
ROE 4.89 % 0.77 % 0.20 % 0.25 % 2.41 % 2.85 % 2.62 % 10.96%
  YoY % 535.06% 285.00% -20.00% -89.63% -15.44% 8.78% -
  Horiz. % 186.64% 29.39% 7.63% 9.54% 91.98% 108.78% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 73.28 65.90 61.44 34.43 61.84 84.50 59.03 3.67%
  YoY % 11.20% 7.26% 78.45% -44.32% -26.82% 43.15% -
  Horiz. % 124.14% 111.64% 104.08% 58.33% 104.76% 143.15% 100.00%
EPS 25.94 3.08 0.13 1.28 10.19 10.39 9.22 18.81%
  YoY % 742.21% 2,269.23% -89.84% -87.44% -1.92% 12.69% -
  Horiz. % 281.34% 33.41% 1.41% 13.88% 110.52% 112.69% 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 5.4850 5.0000 5.2202 5.2038 4.2245 3.6361 3.5179 7.68%
  YoY % 9.70% -4.22% 0.32% 23.18% 16.18% 3.36% -
  Horiz. % 155.92% 142.13% 148.39% 147.92% 120.09% 103.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,823,211
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 66.68 59.97 55.92 48.06 42.84 56.34 36.07 10.78%
  YoY % 11.19% 7.24% 16.35% 12.18% -23.96% 56.20% -
  Horiz. % 184.86% 166.26% 155.03% 133.24% 118.77% 156.20% 100.00%
EPS 24.39 3.53 0.93 1.79 7.06 6.91 5.63 27.66%
  YoY % 590.93% 279.57% -48.04% -74.65% 2.17% 22.74% -
  Horiz. % 433.21% 62.70% 16.52% 31.79% 125.40% 122.74% 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 4.9916 4.5502 4.7506 7.2644 2.9267 2.4244 2.1499 15.06%
  YoY % 9.70% -4.22% -34.60% 148.21% 20.72% 12.77% -
  Horiz. % 232.18% 211.65% 220.97% 337.89% 136.13% 112.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 8.8500 6.9500 6.8000 7.0000 8.0000 5.8600 5.8500 -
P/RPS 12.08 10.55 11.07 20.33 12.94 6.94 9.91 3.35%
  YoY % 14.50% -4.70% -45.55% 57.11% 86.46% -29.97% -
  Horiz. % 121.90% 106.46% 111.71% 205.15% 130.58% 70.03% 100.00%
P/EPS 33.03 179.38 663.17 546.88 78.51 56.51 63.45 -10.31%
  YoY % -81.59% -72.95% 21.26% 596.57% 38.93% -10.94% -
  Horiz. % 52.06% 282.71% 1,045.19% 861.91% 123.74% 89.06% 100.00%
EY 3.03 0.56 0.15 0.18 1.27 1.77 1.58 11.46%
  YoY % 441.07% 273.33% -16.67% -85.83% -28.25% 12.03% -
  Horiz. % 191.77% 35.44% 9.49% 11.39% 80.38% 112.03% 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 1.39 1.30 1.35 1.89 1.61 1.66 -0.51%
  YoY % 15.83% 6.92% -3.70% -28.57% 17.39% -3.01% -
  Horiz. % 96.99% 83.73% 78.31% 81.33% 113.86% 96.99% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 28/04/17 27/04/16 05/05/15 24/04/14 26/04/13 26/04/12 -
Price 8.4600 7.6000 6.5000 6.8200 8.0200 6.0000 5.7500 -
P/RPS 11.55 11.53 10.58 19.81 12.97 7.10 9.74 2.88%
  YoY % 0.17% 8.98% -46.59% 52.74% 82.68% -27.10% -
  Horiz. % 118.58% 118.38% 108.62% 203.39% 133.16% 72.90% 100.00%
P/EPS 31.57 196.16 633.91 532.81 78.70 57.86 62.36 -10.72%
  YoY % -83.91% -69.06% 18.97% 577.01% 36.02% -7.22% -
  Horiz. % 50.63% 314.56% 1,016.53% 854.41% 126.20% 92.78% 100.00%
EY 3.17 0.51 0.16 0.19 1.27 1.73 1.60 12.06%
  YoY % 521.57% 218.75% -15.79% -85.04% -26.59% 8.12% -
  Horiz. % 198.12% 31.88% 10.00% 11.88% 79.38% 108.12% 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 1.52 1.25 1.31 1.90 1.65 1.63 -0.94%
  YoY % 1.32% 21.60% -4.58% -31.05% 15.15% 1.23% -
  Horiz. % 94.48% 93.25% 76.69% 80.37% 116.56% 101.23% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers