Highlights

[AIRPORT] YoY TTM Result on 2014-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 24-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -38.52%    YoY -     -44.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 4,349,271 4,071,141 3,203,232 4,050,098 4,087,830 2,939,878 2,724,846 8.10%
  YoY % 6.83% 27.09% -20.91% -0.92% 39.05% 7.89% -
  Horiz. % 159.62% 149.41% 117.56% 148.64% 150.02% 107.89% 100.00%
PBT 319,848 60,688 649,052 376,302 625,786 585,075 558,481 -8.86%
  YoY % 427.04% -90.65% 72.48% -39.87% 6.96% 4.76% -
  Horiz. % 57.27% 10.87% 116.22% 67.38% 112.05% 104.76% 100.00%
Tax -142,217 -7,366 -57,862 -142,970 -206,496 -167,717 -186,616 -4.42%
  YoY % -1,830.72% 87.27% 59.53% 30.76% -23.12% 10.13% -
  Horiz. % 76.21% 3.95% 31.01% 76.61% 110.65% 89.87% 100.00%
NP 177,631 53,322 591,190 233,332 419,290 417,358 371,865 -11.58%
  YoY % 233.13% -90.98% 153.37% -44.35% 0.46% 12.23% -
  Horiz. % 47.77% 14.34% 158.98% 62.75% 112.75% 112.23% 100.00%
NP to SH 172,936 55,055 592,027 233,711 418,847 417,339 371,231 -11.94%
  YoY % 214.11% -90.70% 153.32% -44.20% 0.36% 12.42% -
  Horiz. % 46.58% 14.83% 159.48% 62.96% 112.83% 112.42% 100.00%
Tax Rate 44.46 % 12.14 % 8.91 % 37.99 % 33.00 % 28.67 % 33.41 % 4.87%
  YoY % 266.23% 36.25% -76.55% 15.12% 15.10% -14.19% -
  Horiz. % 133.07% 36.34% 26.67% 113.71% 98.77% 85.81% 100.00%
Total Cost 4,171,640 4,017,819 2,612,042 3,816,766 3,668,540 2,522,520 2,352,981 10.00%
  YoY % 3.83% 53.82% -31.56% 4.04% 45.43% 7.21% -
  Horiz. % 177.29% 170.75% 111.01% 162.21% 155.91% 107.21% 100.00%
Net Worth 8,750,080 8,605,232 7,971,906 5,555,521 4,559,197 3,630,793 3,298,953 17.64%
  YoY % 1.68% 7.94% 43.50% 21.85% 25.57% 10.06% -
  Horiz. % 265.24% 260.85% 241.65% 168.40% 138.20% 110.06% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 8,750,080 8,605,232 7,971,906 5,555,521 4,559,197 3,630,793 3,298,953 17.64%
  YoY % 1.68% 7.94% 43.50% 21.85% 25.57% 10.06% -
  Horiz. % 265.24% 260.85% 241.65% 168.40% 138.20% 110.06% 100.00%
NOSH 1,659,191 1,659,191 1,521,182 1,317,817 1,220,047 1,210,264 1,099,651 7.09%
  YoY % 0.00% 9.07% 15.43% 8.01% 0.81% 10.06% -
  Horiz. % 150.88% 150.88% 138.33% 119.84% 110.95% 110.06% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.08 % 1.31 % 18.46 % 5.76 % 10.26 % 14.20 % 13.65 % -18.22%
  YoY % 211.45% -92.90% 220.49% -43.86% -27.75% 4.03% -
  Horiz. % 29.89% 9.60% 135.24% 42.20% 75.16% 104.03% 100.00%
ROE 1.98 % 0.64 % 7.43 % 4.21 % 9.19 % 11.49 % 11.25 % -25.12%
  YoY % 209.38% -91.39% 76.48% -54.19% -20.02% 2.13% -
  Horiz. % 17.60% 5.69% 66.04% 37.42% 81.69% 102.13% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 262.13 245.37 210.58 307.33 335.05 242.91 247.79 0.94%
  YoY % 6.83% 16.52% -31.48% -8.27% 37.93% -1.97% -
  Horiz. % 105.79% 99.02% 84.98% 124.03% 135.22% 98.03% 100.00%
EPS 10.42 3.32 38.92 17.73 34.33 34.48 33.76 -17.78%
  YoY % 213.86% -91.47% 119.51% -48.35% -0.44% 2.13% -
  Horiz. % 30.86% 9.83% 115.28% 52.52% 101.69% 102.13% 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 5.2737 5.1864 5.2406 4.2157 3.7369 3.0000 3.0000 9.85%
  YoY % 1.68% -1.03% 24.31% 12.81% 24.56% 0.00% -
  Horiz. % 175.79% 172.88% 174.69% 140.52% 124.56% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,823,211
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 238.55 223.30 175.69 222.14 224.21 161.25 149.45 8.10%
  YoY % 6.83% 27.10% -20.91% -0.92% 39.04% 7.90% -
  Horiz. % 159.62% 149.41% 117.56% 148.64% 150.02% 107.90% 100.00%
EPS 9.49 3.02 32.47 12.82 22.97 22.89 20.36 -11.94%
  YoY % 214.24% -90.70% 153.28% -44.19% 0.35% 12.43% -
  Horiz. % 46.61% 14.83% 159.48% 62.97% 112.82% 112.43% 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 4.7993 4.7198 4.3725 3.0471 2.5006 1.9914 1.8094 17.64%
  YoY % 1.68% 7.94% 43.50% 21.85% 25.57% 10.06% -
  Horiz. % 265.24% 260.85% 241.65% 168.40% 138.20% 110.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 8.5600 6.1200 6.2100 7.9800 6.3100 5.5600 6.4700 -
P/RPS 3.27 2.49 2.95 2.60 1.88 2.29 2.61 3.83%
  YoY % 31.33% -15.59% 13.46% 38.30% -17.90% -12.26% -
  Horiz. % 125.29% 95.40% 113.03% 99.62% 72.03% 87.74% 100.00%
P/EPS 82.13 184.44 15.96 45.00 18.38 16.12 19.17 27.41%
  YoY % -55.47% 1,055.64% -64.53% 144.83% 14.02% -15.91% -
  Horiz. % 428.43% 962.13% 83.26% 234.74% 95.88% 84.09% 100.00%
EY 1.22 0.54 6.27 2.22 5.44 6.20 5.22 -21.50%
  YoY % 125.93% -91.39% 182.43% -59.19% -12.26% 18.77% -
  Horiz. % 23.37% 10.34% 120.11% 42.53% 104.21% 118.77% 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 1.62 1.18 1.18 1.89 1.69 1.85 2.16 -4.68%
  YoY % 37.29% 0.00% -37.57% 11.83% -8.65% -14.35% -
  Horiz. % 75.00% 54.63% 54.63% 87.50% 78.24% 85.65% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 31/07/17 28/07/16 30/07/15 24/07/14 23/07/13 27/07/12 28/07/11 -
Price 8.7500 5.8500 6.0500 7.6000 6.7100 5.5700 6.4900 -
P/RPS 3.34 2.38 2.87 2.47 2.00 2.29 2.62 4.13%
  YoY % 40.34% -17.07% 16.19% 23.50% -12.66% -12.60% -
  Horiz. % 127.48% 90.84% 109.54% 94.27% 76.34% 87.40% 100.00%
P/EPS 83.95 176.30 15.55 42.85 19.55 16.15 19.22 27.82%
  YoY % -52.38% 1,033.76% -63.71% 119.18% 21.05% -15.97% -
  Horiz. % 436.78% 917.27% 80.91% 222.94% 101.72% 84.03% 100.00%
EY 1.19 0.57 6.43 2.33 5.12 6.19 5.20 -21.77%
  YoY % 108.77% -91.14% 175.97% -54.49% -17.29% 19.04% -
  Horiz. % 22.88% 10.96% 123.65% 44.81% 98.46% 119.04% 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 1.66 1.13 1.15 1.80 1.80 1.86 2.16 -4.29%
  YoY % 46.90% -1.74% -36.11% 0.00% -3.23% -13.89% -
  Horiz. % 76.85% 52.31% 53.24% 83.33% 83.33% 86.11% 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  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers