Highlights

[AIRPORT] YoY TTM Result on 2014-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 03-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -47.57%    YoY -     -70.73%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 4,485,566 4,128,876 3,545,398 3,753,155 4,306,267 3,032,989 2,762,223 8.41%
  YoY % 8.64% 16.46% -5.54% -12.84% 41.98% 9.80% -
  Horiz. % 162.39% 149.48% 128.35% 135.87% 155.90% 109.80% 100.00%
PBT 367,588 44,886 697,222 235,791 604,047 603,810 620,926 -8.36%
  YoY % 718.94% -93.56% 195.69% -60.96% 0.04% -2.76% -
  Horiz. % 59.20% 7.23% 112.29% 37.97% 97.28% 97.24% 100.00%
Tax -121,217 -49,100 -39,124 -113,762 -184,883 -190,626 -193,975 -7.53%
  YoY % -146.88% -25.50% 65.61% 38.47% 3.01% 1.73% -
  Horiz. % 62.49% 25.31% 20.17% 58.65% 95.31% 98.27% 100.00%
NP 246,371 -4,214 658,098 122,029 419,164 413,184 426,951 -8.75%
  YoY % 5,946.49% -100.64% 439.30% -70.89% 1.45% -3.22% -
  Horiz. % 57.70% -0.99% 154.14% 28.58% 98.18% 96.78% 100.00%
NP to SH 241,952 -2,772 658,924 122,537 418,618 413,184 426,278 -9.00%
  YoY % 8,828.43% -100.42% 437.73% -70.73% 1.32% -3.07% -
  Horiz. % 56.76% -0.65% 154.58% 28.75% 98.20% 96.93% 100.00%
Tax Rate 32.98 % 109.39 % 5.61 % 48.25 % 30.61 % 31.57 % 31.24 % 0.91%
  YoY % -69.85% 1,849.91% -88.37% 57.63% -3.04% 1.06% -
  Horiz. % 105.57% 350.16% 17.96% 154.45% 97.98% 101.06% 100.00%
Total Cost 4,239,195 4,133,090 2,887,300 3,631,126 3,887,103 2,619,805 2,335,272 10.44%
  YoY % 2.57% 43.15% -20.48% -6.59% 48.37% 12.18% -
  Horiz. % 181.53% 176.99% 123.64% 155.49% 166.45% 112.18% 100.00%
Net Worth 8,803,339 8,619,667 7,838,455 5,642,779 4,688,062 4,347,057 3,301,587 17.74%
  YoY % 2.13% 9.97% 38.91% 20.36% 7.84% 31.67% -
  Horiz. % 266.64% 261.08% 237.41% 170.91% 141.99% 131.67% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 8,803,339 8,619,667 7,838,455 5,642,779 4,688,062 4,347,057 3,301,587 17.74%
  YoY % 2.13% 9.97% 38.91% 20.36% 7.84% 31.67% -
  Horiz. % 266.64% 261.08% 237.41% 170.91% 141.99% 131.67% 100.00%
NOSH 1,659,191 1,659,191 1,567,691 1,337,500 1,224,516 1,209,935 1,100,529 7.08%
  YoY % 0.00% 5.84% 17.21% 9.23% 1.21% 9.94% -
  Horiz. % 150.76% 150.76% 142.45% 121.53% 111.27% 109.94% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.49 % -0.10 % 18.56 % 3.25 % 9.73 % 13.62 % 15.46 % -15.84%
  YoY % 5,590.00% -100.54% 471.08% -66.60% -28.56% -11.90% -
  Horiz. % 35.51% -0.65% 120.05% 21.02% 62.94% 88.10% 100.00%
ROE 2.75 % -0.03 % 8.41 % 2.17 % 8.93 % 9.50 % 12.91 % -22.70%
  YoY % 9,266.67% -100.36% 287.56% -75.70% -6.00% -26.41% -
  Horiz. % 21.30% -0.23% 65.14% 16.81% 69.17% 73.59% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 270.35 248.85 226.15 280.61 351.67 250.67 250.99 1.24%
  YoY % 8.64% 10.04% -19.41% -20.21% 40.29% -0.13% -
  Horiz. % 107.71% 99.15% 90.10% 111.80% 140.11% 99.87% 100.00%
EPS 14.58 -0.17 42.03 9.16 34.19 34.15 38.73 -15.01%
  YoY % 8,676.47% -100.40% 358.84% -73.21% 0.12% -11.83% -
  Horiz. % 37.65% -0.44% 108.52% 23.65% 88.28% 88.17% 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 5.3058 5.1951 5.0000 4.2189 3.8285 3.5928 3.0000 9.96%
  YoY % 2.13% 3.90% 18.51% 10.20% 6.56% 19.76% -
  Horiz. % 176.86% 173.17% 166.67% 140.63% 127.62% 119.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 270.35 248.85 213.68 226.20 259.54 182.80 166.48 8.41%
  YoY % 8.64% 16.46% -5.53% -12.85% 41.98% 9.80% -
  Horiz. % 162.39% 149.48% 128.35% 135.87% 155.90% 109.80% 100.00%
EPS 14.58 -0.17 39.71 7.39 25.23 24.90 25.69 -9.00%
  YoY % 8,676.47% -100.43% 437.35% -70.71% 1.33% -3.08% -
  Horiz. % 56.75% -0.66% 154.57% 28.77% 98.21% 96.92% 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 5.3058 5.1951 4.7243 3.4009 2.8255 2.6200 1.9899 17.74%
  YoY % 2.13% 9.97% 38.91% 20.36% 7.84% 31.66% -
  Horiz. % 266.64% 261.07% 237.41% 170.91% 141.99% 131.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 8.5000 6.5400 5.2500 7.4900 7.5900 5.5600 5.2900 -
P/RPS 3.14 2.63 2.32 2.67 2.16 2.22 2.11 6.84%
  YoY % 19.39% 13.36% -13.11% 23.61% -2.70% 5.21% -
  Horiz. % 148.82% 124.64% 109.95% 126.54% 102.37% 105.21% 100.00%
P/EPS 58.29 -3,914.54 12.49 81.75 22.20 16.28 13.66 27.33%
  YoY % 101.49% -31,441.39% -84.72% 268.24% 36.36% 19.18% -
  Horiz. % 426.72% -28,656.96% 91.43% 598.46% 162.52% 119.18% 100.00%
EY 1.72 -0.03 8.01 1.22 4.50 6.14 7.32 -21.43%
  YoY % 5,833.33% -100.37% 556.56% -72.89% -26.71% -16.12% -
  Horiz. % 23.50% -0.41% 109.43% 16.67% 61.48% 83.88% 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 1.60 1.26 1.05 1.78 1.98 1.55 1.76 -1.57%
  YoY % 26.98% 20.00% -41.01% -10.10% 27.74% -11.93% -
  Horiz. % 90.91% 71.59% 59.66% 101.14% 112.50% 88.07% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 27/10/16 27/10/15 03/11/14 31/10/13 23/10/12 25/10/11 -
Price 8.2400 6.5000 5.3700 7.2300 8.4100 5.8700 5.8800 -
P/RPS 3.05 2.61 2.37 2.58 2.39 2.34 2.34 4.51%
  YoY % 16.86% 10.13% -8.14% 7.95% 2.14% 0.00% -
  Horiz. % 130.34% 111.54% 101.28% 110.26% 102.14% 100.00% 100.00%
P/EPS 56.51 -3,890.60 12.78 78.92 24.60 17.19 15.18 24.47%
  YoY % 101.45% -30,542.88% -83.81% 220.81% 43.11% 13.24% -
  Horiz. % 372.27% -25,629.78% 84.19% 519.89% 162.06% 113.24% 100.00%
EY 1.77 -0.03 7.83 1.27 4.06 5.82 6.59 -19.66%
  YoY % 6,000.00% -100.38% 516.54% -68.72% -30.24% -11.68% -
  Horiz. % 26.86% -0.46% 118.82% 19.27% 61.61% 88.32% 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 1.55 1.25 1.07 1.71 2.20 1.63 1.96 -3.83%
  YoY % 24.00% 16.82% -37.43% -22.27% 34.97% -16.84% -
  Horiz. % 79.08% 63.78% 54.59% 87.24% 112.24% 83.16% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers