Highlights

[AIRPORT] YoY Quarter Result on 2019-03-31 [#1]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 31-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     432.39%    YoY -     -66.36%
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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.840.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.410.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.850.00 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers