Highlights

[AIRPORT] YoY TTM Result on 2015-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     4.37%    YoY -     153.32%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 4,829,248 4,349,271 4,071,141 3,203,232 4,050,098 4,087,830 2,939,878 8.62%
  YoY % 11.04% 6.83% 27.09% -20.91% -0.92% 39.05% -
  Horiz. % 164.27% 147.94% 138.48% 108.96% 137.76% 139.05% 100.00%
PBT 740,578 319,848 60,688 649,052 376,302 625,786 585,075 4.00%
  YoY % 131.54% 427.04% -90.65% 72.48% -39.87% 6.96% -
  Horiz. % 126.58% 54.67% 10.37% 110.93% 64.32% 106.96% 100.00%
Tax -102,314 -142,217 -7,366 -57,862 -142,970 -206,496 -167,717 -7.90%
  YoY % 28.06% -1,830.72% 87.27% 59.53% 30.76% -23.12% -
  Horiz. % 61.00% 84.80% 4.39% 34.50% 85.24% 123.12% 100.00%
NP 638,264 177,631 53,322 591,190 233,332 419,290 417,358 7.33%
  YoY % 259.32% 233.13% -90.98% 153.37% -44.35% 0.46% -
  Horiz. % 152.93% 42.56% 12.78% 141.65% 55.91% 100.46% 100.00%
NP to SH 638,264 172,936 55,055 592,027 233,711 418,847 417,339 7.33%
  YoY % 269.08% 214.11% -90.70% 153.32% -44.20% 0.36% -
  Horiz. % 152.94% 41.44% 13.19% 141.86% 56.00% 100.36% 100.00%
Tax Rate 13.82 % 44.46 % 12.14 % 8.91 % 37.99 % 33.00 % 28.67 % -11.45%
  YoY % -68.92% 266.23% 36.25% -76.55% 15.12% 15.10% -
  Horiz. % 48.20% 155.07% 42.34% 31.08% 132.51% 115.10% 100.00%
Total Cost 4,190,984 4,171,640 4,017,819 2,612,042 3,816,766 3,668,540 2,522,520 8.83%
  YoY % 0.46% 3.83% 53.82% -31.56% 4.04% 45.43% -
  Horiz. % 166.14% 165.38% 159.28% 103.55% 151.31% 145.43% 100.00%
Net Worth 9,025,505 8,750,080 8,605,232 7,971,906 5,555,521 4,559,197 3,630,793 16.38%
  YoY % 3.15% 1.68% 7.94% 43.50% 21.85% 25.57% -
  Horiz. % 248.58% 241.00% 237.01% 219.56% 153.01% 125.57% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 9,025,505 8,750,080 8,605,232 7,971,906 5,555,521 4,559,197 3,630,793 16.38%
  YoY % 3.15% 1.68% 7.94% 43.50% 21.85% 25.57% -
  Horiz. % 248.58% 241.00% 237.01% 219.56% 153.01% 125.57% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 1,521,182 1,317,817 1,220,047 1,210,264 5.40%
  YoY % 0.00% 0.00% 9.07% 15.43% 8.01% 0.81% -
  Horiz. % 137.09% 137.09% 137.09% 125.69% 108.89% 100.81% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 13.22 % 4.08 % 1.31 % 18.46 % 5.76 % 10.26 % 14.20 % -1.18%
  YoY % 224.02% 211.45% -92.90% 220.49% -43.86% -27.75% -
  Horiz. % 93.10% 28.73% 9.23% 130.00% 40.56% 72.25% 100.00%
ROE 7.07 % 1.98 % 0.64 % 7.43 % 4.21 % 9.19 % 11.49 % -7.77%
  YoY % 257.07% 209.38% -91.39% 76.48% -54.19% -20.02% -
  Horiz. % 61.53% 17.23% 5.57% 64.66% 36.64% 79.98% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 291.06 262.13 245.37 210.58 307.33 335.05 242.91 3.06%
  YoY % 11.04% 6.83% 16.52% -31.48% -8.27% 37.93% -
  Horiz. % 119.82% 107.91% 101.01% 86.69% 126.52% 137.93% 100.00%
EPS 38.47 10.42 3.32 38.92 17.73 34.33 34.48 1.84%
  YoY % 269.19% 213.86% -91.47% 119.51% -48.35% -0.44% -
  Horiz. % 111.57% 30.22% 9.63% 112.88% 51.42% 99.56% 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 5.4397 5.2737 5.1864 5.2406 4.2157 3.7369 3.0000 10.42%
  YoY % 3.15% 1.68% -1.03% 24.31% 12.81% 24.56% -
  Horiz. % 181.32% 175.79% 172.88% 174.69% 140.52% 124.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 291.06 262.13 245.37 193.06 244.10 246.37 177.19 8.62%
  YoY % 11.04% 6.83% 27.10% -20.91% -0.92% 39.04% -
  Horiz. % 164.26% 147.94% 138.48% 108.96% 137.76% 139.04% 100.00%
EPS 38.47 10.42 3.32 35.68 14.09 25.24 25.15 7.34%
  YoY % 269.19% 213.86% -90.70% 153.23% -44.18% 0.36% -
  Horiz. % 152.96% 41.43% 13.20% 141.87% 56.02% 100.36% 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 5.4397 5.2737 5.1864 4.8047 3.3483 2.7478 2.1883 16.38%
  YoY % 3.15% 1.68% 7.94% 43.50% 21.85% 25.57% -
  Horiz. % 248.58% 241.00% 237.01% 219.56% 153.01% 125.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 8.8000 8.5600 6.1200 6.2100 7.9800 6.3100 5.5600 -
P/RPS 3.02 3.27 2.49 2.95 2.60 1.88 2.29 4.72%
  YoY % -7.65% 31.33% -15.59% 13.46% 38.30% -17.90% -
  Horiz. % 131.88% 142.79% 108.73% 128.82% 113.54% 82.10% 100.00%
P/EPS 22.88 82.13 184.44 15.96 45.00 18.38 16.12 6.01%
  YoY % -72.14% -55.47% 1,055.64% -64.53% 144.83% 14.02% -
  Horiz. % 141.94% 509.49% 1,144.17% 99.01% 279.16% 114.02% 100.00%
EY 4.37 1.22 0.54 6.27 2.22 5.44 6.20 -5.66%
  YoY % 258.20% 125.93% -91.39% 182.43% -59.19% -12.26% -
  Horiz. % 70.48% 19.68% 8.71% 101.13% 35.81% 87.74% 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 1.62 1.18 1.18 1.89 1.69 1.85 -2.19%
  YoY % 0.00% 37.29% 0.00% -37.57% 11.83% -8.65% -
  Horiz. % 87.57% 87.57% 63.78% 63.78% 102.16% 91.35% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 31/07/17 28/07/16 30/07/15 24/07/14 23/07/13 27/07/12 -
Price 9.3000 8.7500 5.8500 6.0500 7.6000 6.7100 5.5700 -
P/RPS 3.20 3.34 2.38 2.87 2.47 2.00 2.29 5.73%
  YoY % -4.19% 40.34% -17.07% 16.19% 23.50% -12.66% -
  Horiz. % 139.74% 145.85% 103.93% 125.33% 107.86% 87.34% 100.00%
P/EPS 24.18 83.95 176.30 15.55 42.85 19.55 16.15 6.95%
  YoY % -71.20% -52.38% 1,033.76% -63.71% 119.18% 21.05% -
  Horiz. % 149.72% 519.81% 1,091.64% 96.28% 265.33% 121.05% 100.00%
EY 4.14 1.19 0.57 6.43 2.33 5.12 6.19 -6.48%
  YoY % 247.90% 108.77% -91.14% 175.97% -54.49% -17.29% -
  Horiz. % 66.88% 19.22% 9.21% 103.88% 37.64% 82.71% 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 1.71 1.66 1.13 1.15 1.80 1.80 1.86 -1.39%
  YoY % 3.01% 46.90% -1.74% -36.11% 0.00% -3.23% -
  Horiz. % 91.94% 89.25% 60.75% 61.83% 96.77% 96.77% 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.
 


 

323  330  485  804 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.225-0.03 
 IMPIANA 0.03-0.005 
 HSI-C5H 0.25-0.03 
 EKOVEST 0.72-0.05 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers