Highlights

[AIRPORT] YoY TTM Result on 2020-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -68.42%    YoY -     -77.10%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 3,905,605 4,994,734 4,829,248 4,349,271 4,071,141 3,203,232 4,050,098 -0.60%
  YoY % -21.81% 3.43% 11.04% 6.83% 27.09% -20.91% -
  Horiz. % 96.43% 123.32% 119.24% 107.39% 100.52% 79.09% 100.00%
PBT -10,969 548,491 740,578 319,848 60,688 649,052 376,302 -
  YoY % -102.00% -25.94% 131.54% 427.04% -90.65% 72.48% -
  Horiz. % -2.91% 145.76% 196.80% 85.00% 16.13% 172.48% 100.00%
Tax 126,897 -42,244 -102,314 -142,217 -7,366 -57,862 -142,970 -
  YoY % 400.39% 58.71% 28.06% -1,830.72% 87.27% 59.53% -
  Horiz. % -88.76% 29.55% 71.56% 99.47% 5.15% 40.47% 100.00%
NP 115,928 506,247 638,264 177,631 53,322 591,190 233,332 -10.99%
  YoY % -77.10% -20.68% 259.32% 233.13% -90.98% 153.37% -
  Horiz. % 49.68% 216.96% 273.54% 76.13% 22.85% 253.37% 100.00%
NP to SH 115,928 506,247 638,264 172,936 55,055 592,027 233,711 -11.02%
  YoY % -77.10% -20.68% 269.08% 214.11% -90.70% 153.32% -
  Horiz. % 49.60% 216.61% 273.10% 74.00% 23.56% 253.32% 100.00%
Tax Rate - % 7.70 % 13.82 % 44.46 % 12.14 % 8.91 % 37.99 % -
  YoY % 0.00% -44.28% -68.92% 266.23% 36.25% -76.55% -
  Horiz. % 0.00% 20.27% 36.38% 117.03% 31.96% 23.45% 100.00%
Total Cost 3,789,677 4,488,487 4,190,984 4,171,640 4,017,819 2,612,042 3,816,766 -0.12%
  YoY % -15.57% 7.10% 0.46% 3.83% 53.82% -31.56% -
  Horiz. % 99.29% 117.60% 109.80% 109.30% 105.27% 68.44% 100.00%
Net Worth 9,112,281 9,257,294 9,025,505 8,750,080 8,605,232 7,971,906 5,555,521 8.59%
  YoY % -1.57% 2.57% 3.15% 1.68% 7.94% 43.50% -
  Horiz. % 164.02% 166.63% 162.46% 157.50% 154.90% 143.50% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 9,112,281 9,257,294 9,025,505 8,750,080 8,605,232 7,971,906 5,555,521 8.59%
  YoY % -1.57% 2.57% 3.15% 1.68% 7.94% 43.50% -
  Horiz. % 164.02% 166.63% 162.46% 157.50% 154.90% 143.50% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,521,182 1,317,817 3.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 9.07% 15.43% -
  Horiz. % 125.90% 125.90% 125.90% 125.90% 125.90% 115.43% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.97 % 10.14 % 13.22 % 4.08 % 1.31 % 18.46 % 5.76 % -10.44%
  YoY % -70.71% -23.30% 224.02% 211.45% -92.90% 220.49% -
  Horiz. % 51.56% 176.04% 229.51% 70.83% 22.74% 320.49% 100.00%
ROE 1.27 % 5.47 % 7.07 % 1.98 % 0.64 % 7.43 % 4.21 % -18.09%
  YoY % -76.78% -22.63% 257.07% 209.38% -91.39% 76.48% -
  Horiz. % 30.17% 129.93% 167.93% 47.03% 15.20% 176.48% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 235.39 301.03 291.06 262.13 245.37 210.58 307.33 -4.34%
  YoY % -21.81% 3.43% 11.04% 6.83% 16.52% -31.48% -
  Horiz. % 76.59% 97.95% 94.71% 85.29% 79.84% 68.52% 100.00%
EPS 6.99 30.51 38.47 10.42 3.32 38.92 17.73 -14.36%
  YoY % -77.09% -20.69% 269.19% 213.86% -91.47% 119.51% -
  Horiz. % 39.42% 172.08% 216.98% 58.77% 18.73% 219.51% 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 5.4920 5.5794 5.4397 5.2737 5.1864 5.2406 4.2157 4.50%
  YoY % -1.57% 2.57% 3.15% 1.68% -1.03% 24.31% -
  Horiz. % 130.27% 132.35% 129.03% 125.10% 123.03% 124.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 235.39 301.03 291.06 262.13 245.37 193.06 244.10 -0.60%
  YoY % -21.81% 3.43% 11.04% 6.83% 27.10% -20.91% -
  Horiz. % 96.43% 123.32% 119.24% 107.39% 100.52% 79.09% 100.00%
EPS 6.99 30.51 38.47 10.42 3.32 35.68 14.09 -11.02%
  YoY % -77.09% -20.69% 269.19% 213.86% -90.70% 153.23% -
  Horiz. % 49.61% 216.54% 273.03% 73.95% 23.56% 253.23% 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 5.4920 5.5794 5.4397 5.2737 5.1864 4.8047 3.3483 8.59%
  YoY % -1.57% 2.57% 3.15% 1.68% 7.94% 43.50% -
  Horiz. % 164.02% 166.63% 162.46% 157.50% 154.90% 143.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 5.4500 8.5300 8.8000 8.5600 6.1200 6.2100 7.9800 -
P/RPS 2.32 2.83 3.02 3.27 2.49 2.95 2.60 -1.88%
  YoY % -18.02% -6.29% -7.65% 31.33% -15.59% 13.46% -
  Horiz. % 89.23% 108.85% 116.15% 125.77% 95.77% 113.46% 100.00%
P/EPS 78.00 27.96 22.88 82.13 184.44 15.96 45.00 9.59%
  YoY % 178.97% 22.20% -72.14% -55.47% 1,055.64% -64.53% -
  Horiz. % 173.33% 62.13% 50.84% 182.51% 409.87% 35.47% 100.00%
EY 1.28 3.58 4.37 1.22 0.54 6.27 2.22 -8.76%
  YoY % -64.25% -18.08% 258.20% 125.93% -91.39% 182.43% -
  Horiz. % 57.66% 161.26% 196.85% 54.95% 24.32% 282.43% 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 0.99 1.53 1.62 1.62 1.18 1.18 1.89 -10.21%
  YoY % -35.29% -5.56% 0.00% 37.29% 0.00% -37.57% -
  Horiz. % 52.38% 80.95% 85.71% 85.71% 62.43% 62.43% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 30/08/19 28/08/18 31/07/17 28/07/16 30/07/15 24/07/14 -
Price 5.2500 8.2300 9.3000 8.7500 5.8500 6.0500 7.6000 -
P/RPS 2.23 2.73 3.20 3.34 2.38 2.87 2.47 -1.69%
  YoY % -18.32% -14.69% -4.19% 40.34% -17.07% 16.19% -
  Horiz. % 90.28% 110.53% 129.55% 135.22% 96.36% 116.19% 100.00%
P/EPS 75.14 26.97 24.18 83.95 176.30 15.55 42.85 9.80%
  YoY % 178.61% 11.54% -71.20% -52.38% 1,033.76% -63.71% -
  Horiz. % 175.36% 62.94% 56.43% 195.92% 411.44% 36.29% 100.00%
EY 1.33 3.71 4.14 1.19 0.57 6.43 2.33 -8.91%
  YoY % -64.15% -10.39% 247.90% 108.77% -91.14% 175.97% -
  Horiz. % 57.08% 159.23% 177.68% 51.07% 24.46% 275.97% 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 0.96 1.48 1.71 1.66 1.13 1.15 1.80 -9.94%
  YoY % -35.14% -13.45% 3.01% 46.90% -1.74% -36.11% -
  Horiz. % 53.33% 82.22% 95.00% 92.22% 62.78% 63.89% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS