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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,252,318 1,215,796 1,093,347 1,019,469 876,179 781,081 1,027,187 3.36%
  YoY % 3.00% 11.20% 7.25% 16.35% 12.18% -23.96% -
  Horiz. % 121.92% 118.36% 106.44% 99.25% 85.30% 76.04% 100.00%
PBT 164,626 472,717 102,908 38,209 39,296 178,977 186,062 -2.02%
  YoY % -65.17% 359.36% 169.33% -2.77% -78.04% -3.81% -
  Horiz. % 88.48% 254.06% 55.31% 20.54% 21.12% 96.19% 100.00%
Tax -15,045 -28,118 -37,614 -21,706 -7,299 -50,266 -59,799 -20.54%
  YoY % 46.49% 25.25% -73.29% -197.38% 85.48% 15.94% -
  Horiz. % 25.16% 47.02% 62.90% 36.30% 12.21% 84.06% 100.00%
NP 149,581 444,599 65,294 16,503 31,997 128,711 126,263 2.86%
  YoY % -66.36% 580.92% 295.65% -48.42% -75.14% 1.94% -
  Horiz. % 118.47% 352.12% 51.71% 13.07% 25.34% 101.94% 100.00%
NP to SH 149,581 444,599 64,283 17,013 32,578 128,711 126,060 2.89%
  YoY % -66.36% 591.63% 277.85% -47.78% -74.69% 2.10% -
  Horiz. % 118.66% 352.69% 50.99% 13.50% 25.84% 102.10% 100.00%
Tax Rate 9.14 % 5.95 % 36.55 % 56.81 % 18.57 % 28.09 % 32.14 % -18.90%
  YoY % 53.61% -83.72% -35.66% 205.92% -33.89% -12.60% -
  Horiz. % 28.44% 18.51% 113.72% 176.76% 57.78% 87.40% 100.00%
Total Cost 1,102,737 771,197 1,028,053 1,002,966 844,182 652,370 900,924 3.42%
  YoY % 42.99% -24.98% 2.50% 18.81% 29.40% -27.59% -
  Horiz. % 122.40% 85.60% 114.11% 111.33% 93.70% 72.41% 100.00%
Net Worth 9,210,174 9,100,667 8,295,959 8,661,313 13,244,484 5,336,012 4,420,123 13.01%
  YoY % 1.20% 9.70% -4.22% -34.60% 148.21% 20.72% -
  Horiz. % 208.37% 205.89% 187.69% 195.95% 299.64% 120.72% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 9,210,174 9,100,667 8,295,959 8,661,313 13,244,484 5,336,012 4,420,123 13.01%
  YoY % 1.20% 9.70% -4.22% -34.60% 148.21% 20.72% -
  Horiz. % 208.37% 205.89% 187.69% 195.95% 299.64% 120.72% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 2,545,156 1,263,110 1,215,621 5.32%
  YoY % 0.00% 0.00% 0.00% -34.81% 101.50% 3.91% -
  Horiz. % 136.49% 136.49% 136.49% 136.49% 209.37% 103.91% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 11.94 % 36.57 % 5.97 % 1.62 % 3.65 % 16.48 % 12.29 % -0.48%
  YoY % -67.35% 512.56% 268.52% -55.62% -77.85% 34.09% -
  Horiz. % 97.15% 297.56% 48.58% 13.18% 29.70% 134.09% 100.00%
ROE 1.62 % 4.89 % 0.77 % 0.20 % 0.25 % 2.41 % 2.85 % -8.98%
  YoY % -66.87% 535.06% 285.00% -20.00% -89.63% -15.44% -
  Horiz. % 56.84% 171.58% 27.02% 7.02% 8.77% 84.56% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 75.48 73.28 65.90 61.44 34.43 61.84 84.50 -1.86%
  YoY % 3.00% 11.20% 7.26% 78.45% -44.32% -26.82% -
  Horiz. % 89.33% 86.72% 77.99% 72.71% 40.75% 73.18% 100.00%
EPS 8.16 25.94 3.08 0.13 1.28 10.19 10.39 -3.94%
  YoY % -68.54% 742.21% 2,269.23% -89.84% -87.44% -1.92% -
  Horiz. % 78.54% 249.66% 29.64% 1.25% 12.32% 98.08% 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 5.5510 5.4850 5.0000 5.2202 5.2038 4.2245 3.6361 7.30%
  YoY % 1.20% 9.70% -4.22% 0.32% 23.18% 16.18% -
  Horiz. % 152.66% 150.85% 137.51% 143.57% 143.11% 116.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,823,211
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 68.69 66.68 59.97 55.92 48.06 42.84 56.34 3.36%
  YoY % 3.01% 11.19% 7.24% 16.35% 12.18% -23.96% -
  Horiz. % 121.92% 118.35% 106.44% 99.25% 85.30% 76.04% 100.00%
EPS 8.20 24.39 3.53 0.93 1.79 7.06 6.91 2.89%
  YoY % -66.38% 590.93% 279.57% -48.04% -74.65% 2.17% -
  Horiz. % 118.67% 352.97% 51.09% 13.46% 25.90% 102.17% 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 5.0516 4.9916 4.5502 4.7506 7.2644 2.9267 2.4244 13.01%
  YoY % 1.20% 9.70% -4.22% -34.60% 148.21% 20.72% -
  Horiz. % 208.36% 205.89% 187.68% 195.95% 299.64% 120.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 7.2400 8.8500 6.9500 6.8000 7.0000 8.0000 5.8600 -
P/RPS 9.59 12.08 10.55 11.07 20.33 12.94 6.94 5.54%
  YoY % -20.61% 14.50% -4.70% -45.55% 57.11% 86.46% -
  Horiz. % 138.18% 174.06% 152.02% 159.51% 292.94% 186.46% 100.00%
P/EPS 80.31 33.03 179.38 663.17 546.88 78.51 56.51 6.03%
  YoY % 143.14% -81.59% -72.95% 21.26% 596.57% 38.93% -
  Horiz. % 142.12% 58.45% 317.43% 1,173.54% 967.76% 138.93% 100.00%
EY 1.25 3.03 0.56 0.15 0.18 1.27 1.77 -5.63%
  YoY % -58.75% 441.07% 273.33% -16.67% -85.83% -28.25% -
  Horiz. % 70.62% 171.19% 31.64% 8.47% 10.17% 71.75% 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 1.30 1.61 1.39 1.30 1.35 1.89 1.61 -3.50%
  YoY % -19.25% 15.83% 6.92% -3.70% -28.57% 17.39% -
  Horiz. % 80.75% 100.00% 86.34% 80.75% 83.85% 117.39% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 28/05/18 28/04/17 27/04/16 05/05/15 24/04/14 26/04/13 -
Price 7.2900 8.4600 7.6000 6.5000 6.8200 8.0200 6.0000 -
P/RPS 9.66 11.55 11.53 10.58 19.81 12.97 7.10 5.26%
  YoY % -16.36% 0.17% 8.98% -46.59% 52.74% 82.68% -
  Horiz. % 136.06% 162.68% 162.39% 149.01% 279.01% 182.68% 100.00%
P/EPS 80.86 31.57 196.16 633.91 532.81 78.70 57.86 5.73%
  YoY % 156.13% -83.91% -69.06% 18.97% 577.01% 36.02% -
  Horiz. % 139.75% 54.56% 339.03% 1,095.59% 920.86% 136.02% 100.00%
EY 1.24 3.17 0.51 0.16 0.19 1.27 1.73 -5.40%
  YoY % -60.88% 521.57% 218.75% -15.79% -85.04% -26.59% -
  Horiz. % 71.68% 183.24% 29.48% 9.25% 10.98% 73.41% 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 1.31 1.54 1.52 1.25 1.31 1.90 1.65 -3.77%
  YoY % -14.94% 1.32% 21.60% -4.58% -31.05% 15.15% -
  Horiz. % 79.39% 93.33% 92.12% 75.76% 79.39% 115.15% 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