Highlights

[AIRPORT] YoY TTM Result on 2016-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 28-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     113.45%    YoY -     -90.70%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 4,994,734 4,829,248 4,349,271 4,071,141 3,203,232 4,050,098 4,087,830 3.39%
  YoY % 3.43% 11.04% 6.83% 27.09% -20.91% -0.92% -
  Horiz. % 122.19% 118.14% 106.40% 99.59% 78.36% 99.08% 100.00%
PBT 548,491 740,578 319,848 60,688 649,052 376,302 625,786 -2.17%
  YoY % -25.94% 131.54% 427.04% -90.65% 72.48% -39.87% -
  Horiz. % 87.65% 118.34% 51.11% 9.70% 103.72% 60.13% 100.00%
Tax -42,244 -102,314 -142,217 -7,366 -57,862 -142,970 -206,496 -23.23%
  YoY % 58.71% 28.06% -1,830.72% 87.27% 59.53% 30.76% -
  Horiz. % 20.46% 49.55% 68.87% 3.57% 28.02% 69.24% 100.00%
NP 506,247 638,264 177,631 53,322 591,190 233,332 419,290 3.19%
  YoY % -20.68% 259.32% 233.13% -90.98% 153.37% -44.35% -
  Horiz. % 120.74% 152.22% 42.36% 12.72% 141.00% 55.65% 100.00%
NP to SH 506,247 638,264 172,936 55,055 592,027 233,711 418,847 3.21%
  YoY % -20.68% 269.08% 214.11% -90.70% 153.32% -44.20% -
  Horiz. % 120.87% 152.39% 41.29% 13.14% 141.35% 55.80% 100.00%
Tax Rate 7.70 % 13.82 % 44.46 % 12.14 % 8.91 % 37.99 % 33.00 % -21.53%
  YoY % -44.28% -68.92% 266.23% 36.25% -76.55% 15.12% -
  Horiz. % 23.33% 41.88% 134.73% 36.79% 27.00% 115.12% 100.00%
Total Cost 4,488,487 4,190,984 4,171,640 4,017,819 2,612,042 3,816,766 3,668,540 3.42%
  YoY % 7.10% 0.46% 3.83% 53.82% -31.56% 4.04% -
  Horiz. % 122.35% 114.24% 113.71% 109.52% 71.20% 104.04% 100.00%
Net Worth 9,257,294 9,025,505 8,750,080 8,605,232 7,971,906 5,555,521 4,559,197 12.52%
  YoY % 2.57% 3.15% 1.68% 7.94% 43.50% 21.85% -
  Horiz. % 203.05% 197.96% 191.92% 188.74% 174.85% 121.85% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 9,257,294 9,025,505 8,750,080 8,605,232 7,971,906 5,555,521 4,559,197 12.52%
  YoY % 2.57% 3.15% 1.68% 7.94% 43.50% 21.85% -
  Horiz. % 203.05% 197.96% 191.92% 188.74% 174.85% 121.85% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,521,182 1,317,817 1,220,047 5.26%
  YoY % 0.00% 0.00% 0.00% 9.07% 15.43% 8.01% -
  Horiz. % 135.99% 135.99% 135.99% 135.99% 124.68% 108.01% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 10.14 % 13.22 % 4.08 % 1.31 % 18.46 % 5.76 % 10.26 % -0.20%
  YoY % -23.30% 224.02% 211.45% -92.90% 220.49% -43.86% -
  Horiz. % 98.83% 128.85% 39.77% 12.77% 179.92% 56.14% 100.00%
ROE 5.47 % 7.07 % 1.98 % 0.64 % 7.43 % 4.21 % 9.19 % -8.28%
  YoY % -22.63% 257.07% 209.38% -91.39% 76.48% -54.19% -
  Horiz. % 59.52% 76.93% 21.55% 6.96% 80.85% 45.81% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 301.03 291.06 262.13 245.37 210.58 307.33 335.05 -1.77%
  YoY % 3.43% 11.04% 6.83% 16.52% -31.48% -8.27% -
  Horiz. % 89.85% 86.87% 78.24% 73.23% 62.85% 91.73% 100.00%
EPS 30.51 38.47 10.42 3.32 38.92 17.73 34.33 -1.95%
  YoY % -20.69% 269.19% 213.86% -91.47% 119.51% -48.35% -
  Horiz. % 88.87% 112.06% 30.35% 9.67% 113.37% 51.65% 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 5.5794 5.4397 5.2737 5.1864 5.2406 4.2157 3.7369 6.91%
  YoY % 2.57% 3.15% 1.68% -1.03% 24.31% 12.81% -
  Horiz. % 149.31% 145.57% 141.12% 138.79% 140.24% 112.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 301.03 291.06 262.13 245.37 193.06 244.10 246.37 3.39%
  YoY % 3.43% 11.04% 6.83% 27.10% -20.91% -0.92% -
  Horiz. % 122.19% 118.14% 106.40% 99.59% 78.36% 99.08% 100.00%
EPS 30.51 38.47 10.42 3.32 35.68 14.09 25.24 3.21%
  YoY % -20.69% 269.19% 213.86% -90.70% 153.23% -44.18% -
  Horiz. % 120.88% 152.42% 41.28% 13.15% 141.36% 55.82% 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 5.5794 5.4397 5.2737 5.1864 4.8047 3.3483 2.7478 12.52%
  YoY % 2.57% 3.15% 1.68% 7.94% 43.50% 21.85% -
  Horiz. % 203.05% 197.97% 191.92% 188.75% 174.86% 121.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 8.5300 8.8000 8.5600 6.1200 6.2100 7.9800 6.3100 -
P/RPS 2.83 3.02 3.27 2.49 2.95 2.60 1.88 7.05%
  YoY % -6.29% -7.65% 31.33% -15.59% 13.46% 38.30% -
  Horiz. % 150.53% 160.64% 173.94% 132.45% 156.91% 138.30% 100.00%
P/EPS 27.96 22.88 82.13 184.44 15.96 45.00 18.38 7.24%
  YoY % 22.20% -72.14% -55.47% 1,055.64% -64.53% 144.83% -
  Horiz. % 152.12% 124.48% 446.84% 1,003.48% 86.83% 244.83% 100.00%
EY 3.58 4.37 1.22 0.54 6.27 2.22 5.44 -6.73%
  YoY % -18.08% 258.20% 125.93% -91.39% 182.43% -59.19% -
  Horiz. % 65.81% 80.33% 22.43% 9.93% 115.26% 40.81% 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 1.53 1.62 1.62 1.18 1.18 1.89 1.69 -1.64%
  YoY % -5.56% 0.00% 37.29% 0.00% -37.57% 11.83% -
  Horiz. % 90.53% 95.86% 95.86% 69.82% 69.82% 111.83% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 28/08/18 31/07/17 28/07/16 30/07/15 24/07/14 23/07/13 -
Price 8.2300 9.3000 8.7500 5.8500 6.0500 7.6000 6.7100 -
P/RPS 2.73 3.20 3.34 2.38 2.87 2.47 2.00 5.32%
  YoY % -14.69% -4.19% 40.34% -17.07% 16.19% 23.50% -
  Horiz. % 136.50% 160.00% 167.00% 119.00% 143.50% 123.50% 100.00%
P/EPS 26.97 24.18 83.95 176.30 15.55 42.85 19.55 5.51%
  YoY % 11.54% -71.20% -52.38% 1,033.76% -63.71% 119.18% -
  Horiz. % 137.95% 123.68% 429.41% 901.79% 79.54% 219.18% 100.00%
EY 3.71 4.14 1.19 0.57 6.43 2.33 5.12 -5.22%
  YoY % -10.39% 247.90% 108.77% -91.14% 175.97% -54.49% -
  Horiz. % 72.46% 80.86% 23.24% 11.13% 125.59% 45.51% 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 1.48 1.71 1.66 1.13 1.15 1.80 1.80 -3.21%
  YoY % -13.45% 3.01% 46.90% -1.74% -36.11% 0.00% -
  Horiz. % 82.22% 95.00% 92.22% 62.78% 63.89% 100.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

1963 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.720.00 
 KOTRA 3.590.00 
 UCREST 0.140.00 
 PUC 0.1750.00 
 WILLOW 0.4950.00 
 EAH-WE 0.010.00 
 IRIS 0.3750.00 
 TOPGLOV-C79 0.6050.00 
 SIMEPLT-CP 0.090.00 
 BTECH 0.3650.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers