Highlights

[AIRPORT] YoY Quarter Result on 2018-03-31 [#1]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 28-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     1,495.95%    YoY -     591.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 933,836 1,252,318 1,215,796 1,093,347 1,019,469 876,179 781,081 3.02%
  YoY % -25.43% 3.00% 11.20% 7.25% 16.35% 12.18% -
  Horiz. % 119.56% 160.33% 155.66% 139.98% 130.52% 112.18% 100.00%
PBT -35,547 164,626 472,717 102,908 38,209 39,296 178,977 -
  YoY % -121.59% -65.17% 359.36% 169.33% -2.77% -78.04% -
  Horiz. % -19.86% 91.98% 264.12% 57.50% 21.35% 21.96% 100.00%
Tax 15,160 -15,045 -28,118 -37,614 -21,706 -7,299 -50,266 -
  YoY % 200.76% 46.49% 25.25% -73.29% -197.38% 85.48% -
  Horiz. % -30.16% 29.93% 55.94% 74.83% 43.18% 14.52% 100.00%
NP -20,387 149,581 444,599 65,294 16,503 31,997 128,711 -
  YoY % -113.63% -66.36% 580.92% 295.65% -48.42% -75.14% -
  Horiz. % -15.84% 116.21% 345.42% 50.73% 12.82% 24.86% 100.00%
NP to SH -20,387 149,581 444,599 64,283 17,013 32,578 128,711 -
  YoY % -113.63% -66.36% 591.63% 277.85% -47.78% -74.69% -
  Horiz. % -15.84% 116.21% 345.42% 49.94% 13.22% 25.31% 100.00%
Tax Rate - % 9.14 % 5.95 % 36.55 % 56.81 % 18.57 % 28.09 % -
  YoY % 0.00% 53.61% -83.72% -35.66% 205.92% -33.89% -
  Horiz. % 0.00% 32.54% 21.18% 130.12% 202.24% 66.11% 100.00%
Total Cost 954,223 1,102,737 771,197 1,028,053 1,002,966 844,182 652,370 6.54%
  YoY % -13.47% 42.99% -24.98% 2.50% 18.81% 29.40% -
  Horiz. % 146.27% 169.04% 118.21% 157.59% 153.74% 129.40% 100.00%
Net Worth 9,190,927 9,210,174 9,100,667 8,295,959 8,661,313 13,244,484 5,336,012 9.48%
  YoY % -0.21% 1.20% 9.70% -4.22% -34.60% 148.21% -
  Horiz. % 172.24% 172.60% 170.55% 155.47% 162.32% 248.21% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 9,190,927 9,210,174 9,100,667 8,295,959 8,661,313 13,244,484 5,336,012 9.48%
  YoY % -0.21% 1.20% 9.70% -4.22% -34.60% 148.21% -
  Horiz. % 172.24% 172.60% 170.55% 155.47% 162.32% 248.21% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 2,545,156 1,263,110 4.65%
  YoY % 0.00% 0.00% 0.00% 0.00% -34.81% 101.50% -
  Horiz. % 131.36% 131.36% 131.36% 131.36% 131.36% 201.50% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -2.18 % 11.94 % 36.57 % 5.97 % 1.62 % 3.65 % 16.48 % -
  YoY % -118.26% -67.35% 512.56% 268.52% -55.62% -77.85% -
  Horiz. % -13.23% 72.45% 221.91% 36.23% 9.83% 22.15% 100.00%
ROE -0.22 % 1.62 % 4.89 % 0.77 % 0.20 % 0.25 % 2.41 % -
  YoY % -113.58% -66.87% 535.06% 285.00% -20.00% -89.63% -
  Horiz. % -9.13% 67.22% 202.90% 31.95% 8.30% 10.37% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 56.28 75.48 73.28 65.90 61.44 34.43 61.84 -1.56%
  YoY % -25.44% 3.00% 11.20% 7.26% 78.45% -44.32% -
  Horiz. % 91.01% 122.06% 118.50% 106.57% 99.35% 55.68% 100.00%
EPS -2.09 8.16 25.94 3.08 0.13 1.28 10.19 -
  YoY % -125.61% -68.54% 742.21% 2,269.23% -89.84% -87.44% -
  Horiz. % -20.51% 80.08% 254.56% 30.23% 1.28% 12.56% 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 5.5394 5.5510 5.4850 5.0000 5.2202 5.2038 4.2245 4.62%
  YoY % -0.21% 1.20% 9.70% -4.22% 0.32% 23.18% -
  Horiz. % 131.13% 131.40% 129.84% 118.36% 123.57% 123.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 56.28 75.48 73.28 65.90 61.44 52.81 47.08 3.02%
  YoY % -25.44% 3.00% 11.20% 7.26% 16.34% 12.17% -
  Horiz. % 119.54% 160.32% 155.65% 139.97% 130.50% 112.17% 100.00%
EPS -2.09 8.16 25.94 3.08 0.13 1.96 7.76 -
  YoY % -125.61% -68.54% 742.21% 2,269.23% -93.37% -74.74% -
  Horiz. % -26.93% 105.15% 334.28% 39.69% 1.68% 25.26% 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 5.5394 5.5510 5.4850 5.0000 5.2202 7.9825 3.2160 9.48%
  YoY % -0.21% 1.20% 9.70% -4.22% -34.60% 148.21% -
  Horiz. % 172.25% 172.61% 170.55% 155.47% 162.32% 248.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 4.3200 7.2400 8.8500 6.9500 6.8000 7.0000 8.0000 -
P/RPS 7.68 9.59 12.08 10.55 11.07 20.33 12.94 -8.32%
  YoY % -19.92% -20.61% 14.50% -4.70% -45.55% 57.11% -
  Horiz. % 59.35% 74.11% 93.35% 81.53% 85.55% 157.11% 100.00%
P/EPS -351.58 80.31 33.03 179.38 663.17 546.88 78.51 -
  YoY % -537.78% 143.14% -81.59% -72.95% 21.26% 596.57% -
  Horiz. % -447.82% 102.29% 42.07% 228.48% 844.69% 696.57% 100.00%
EY -0.28 1.25 3.03 0.56 0.15 0.18 1.27 -
  YoY % -122.40% -58.75% 441.07% 273.33% -16.67% -85.83% -
  Horiz. % -22.05% 98.43% 238.58% 44.09% 11.81% 14.17% 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 0.78 1.30 1.61 1.39 1.30 1.35 1.89 -13.70%
  YoY % -40.00% -19.25% 15.83% 6.92% -3.70% -28.57% -
  Horiz. % 41.27% 68.78% 85.19% 73.54% 68.78% 71.43% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/05/20 31/05/19 28/05/18 28/04/17 27/04/16 05/05/15 24/04/14 -
Price 4.9400 7.2900 8.4600 7.6000 6.5000 6.8200 8.0200 -
P/RPS 8.78 9.66 11.55 11.53 10.58 19.81 12.97 -6.29%
  YoY % -9.11% -16.36% 0.17% 8.98% -46.59% 52.74% -
  Horiz. % 67.69% 74.48% 89.05% 88.90% 81.57% 152.74% 100.00%
P/EPS -402.04 80.86 31.57 196.16 633.91 532.81 78.70 -
  YoY % -597.21% 156.13% -83.91% -69.06% 18.97% 577.01% -
  Horiz. % -510.85% 102.74% 40.11% 249.25% 805.48% 677.01% 100.00%
EY -0.25 1.24 3.17 0.51 0.16 0.19 1.27 -
  YoY % -120.16% -60.88% 521.57% 218.75% -15.79% -85.04% -
  Horiz. % -19.69% 97.64% 249.61% 40.16% 12.60% 14.96% 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 0.89 1.31 1.54 1.52 1.25 1.31 1.90 -11.86%
  YoY % -32.06% -14.94% 1.32% 21.60% -4.58% -31.05% -
  Horiz. % 46.84% 68.95% 81.05% 80.00% 65.79% 68.95% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

321  581  527  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.13-0.02 
 KANGER 0.18-0.03 
 TRIVE 0.0150.00 
 LAMBO 0.025-0.005 
 INIX 0.285-0.05 
 PHB 0.02-0.005 
 FINTEC 0.085-0.015 
 MMAG-WB 0.19+0.005 
 PRESBHD 0.565+0.055 
 MACPIE 0.4750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS