Highlights

[AIRPORT] YoY TTM Result on 2015-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 27-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     11.30%    YoY -     437.73%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 4,846,837 4,485,566 4,128,876 3,545,398 3,753,155 4,306,267 3,032,989 8.12%
  YoY % 8.05% 8.64% 16.46% -5.54% -12.84% 41.98% -
  Horiz. % 159.80% 147.89% 136.13% 116.89% 123.74% 141.98% 100.00%
PBT 804,651 367,588 44,886 697,222 235,791 604,047 603,810 4.90%
  YoY % 118.90% 718.94% -93.56% 195.69% -60.96% 0.04% -
  Horiz. % 133.26% 60.88% 7.43% 115.47% 39.05% 100.04% 100.00%
Tax -77,586 -121,217 -49,100 -39,124 -113,762 -184,883 -190,626 -13.91%
  YoY % 35.99% -146.88% -25.50% 65.61% 38.47% 3.01% -
  Horiz. % 40.70% 63.59% 25.76% 20.52% 59.68% 96.99% 100.00%
NP 727,065 246,371 -4,214 658,098 122,029 419,164 413,184 9.87%
  YoY % 195.11% 5,946.49% -100.64% 439.30% -70.89% 1.45% -
  Horiz. % 175.97% 59.63% -1.02% 159.27% 29.53% 101.45% 100.00%
NP to SH 727,065 241,952 -2,772 658,924 122,537 418,618 413,184 9.87%
  YoY % 200.50% 8,828.43% -100.42% 437.73% -70.73% 1.32% -
  Horiz. % 175.97% 58.56% -0.67% 159.47% 29.66% 101.32% 100.00%
Tax Rate 9.64 % 32.98 % 109.39 % 5.61 % 48.25 % 30.61 % 31.57 % -17.93%
  YoY % -70.77% -69.85% 1,849.91% -88.37% 57.63% -3.04% -
  Horiz. % 30.54% 104.47% 346.50% 17.77% 152.83% 96.96% 100.00%
Total Cost 4,119,772 4,239,195 4,133,090 2,887,300 3,631,126 3,887,103 2,619,805 7.83%
  YoY % -2.82% 2.57% 43.15% -20.48% -6.59% 48.37% -
  Horiz. % 157.25% 161.81% 157.76% 110.21% 138.60% 148.37% 100.00%
Net Worth 9,162,554 8,803,339 8,619,667 7,838,455 5,642,779 4,688,062 4,347,057 13.23%
  YoY % 4.08% 2.13% 9.97% 38.91% 20.36% 7.84% -
  Horiz. % 210.78% 202.51% 198.29% 180.32% 129.81% 107.84% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 9,162,554 8,803,339 8,619,667 7,838,455 5,642,779 4,688,062 4,347,057 13.23%
  YoY % 4.08% 2.13% 9.97% 38.91% 20.36% 7.84% -
  Horiz. % 210.78% 202.51% 198.29% 180.32% 129.81% 107.84% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 1,567,691 1,337,500 1,224,516 1,209,935 5.40%
  YoY % 0.00% 0.00% 5.84% 17.21% 9.23% 1.21% -
  Horiz. % 137.13% 137.13% 137.13% 129.57% 110.54% 101.21% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 15.00 % 5.49 % -0.10 % 18.56 % 3.25 % 9.73 % 13.62 % 1.62%
  YoY % 173.22% 5,590.00% -100.54% 471.08% -66.60% -28.56% -
  Horiz. % 110.13% 40.31% -0.73% 136.27% 23.86% 71.44% 100.00%
ROE 7.94 % 2.75 % -0.03 % 8.41 % 2.17 % 8.93 % 9.50 % -2.94%
  YoY % 188.73% 9,266.67% -100.36% 287.56% -75.70% -6.00% -
  Horiz. % 83.58% 28.95% -0.32% 88.53% 22.84% 94.00% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 292.12 270.35 248.85 226.15 280.61 351.67 250.67 2.58%
  YoY % 8.05% 8.64% 10.04% -19.41% -20.21% 40.29% -
  Horiz. % 116.54% 107.85% 99.27% 90.22% 111.94% 140.29% 100.00%
EPS 43.82 14.58 -0.17 42.03 9.16 34.19 34.15 4.24%
  YoY % 200.55% 8,676.47% -100.40% 358.84% -73.21% 0.12% -
  Horiz. % 128.32% 42.69% -0.50% 123.07% 26.82% 100.12% 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 5.5223 5.3058 5.1951 5.0000 4.2189 3.8285 3.5928 7.42%
  YoY % 4.08% 2.13% 3.90% 18.51% 10.20% 6.56% -
  Horiz. % 153.70% 147.68% 144.60% 139.17% 117.43% 106.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 292.12 270.35 248.85 213.68 226.20 259.54 182.80 8.12%
  YoY % 8.05% 8.64% 16.46% -5.53% -12.85% 41.98% -
  Horiz. % 159.80% 147.89% 136.13% 116.89% 123.74% 141.98% 100.00%
EPS 43.82 14.58 -0.17 39.71 7.39 25.23 24.90 9.87%
  YoY % 200.55% 8,676.47% -100.43% 437.35% -70.71% 1.33% -
  Horiz. % 175.98% 58.55% -0.68% 159.48% 29.68% 101.33% 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 5.5223 5.3058 5.1951 4.7243 3.4009 2.8255 2.6200 13.23%
  YoY % 4.08% 2.13% 9.97% 38.91% 20.36% 7.84% -
  Horiz. % 210.77% 202.51% 198.29% 180.32% 129.81% 107.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 8.9000 8.5000 6.5400 5.2500 7.4900 7.5900 5.5600 -
P/RPS 3.05 3.14 2.63 2.32 2.67 2.16 2.22 5.43%
  YoY % -2.87% 19.39% 13.36% -13.11% 23.61% -2.70% -
  Horiz. % 137.39% 141.44% 118.47% 104.50% 120.27% 97.30% 100.00%
P/EPS 20.31 58.29 -3,914.54 12.49 81.75 22.20 16.28 3.75%
  YoY % -65.16% 101.49% -31,441.39% -84.72% 268.24% 36.36% -
  Horiz. % 124.75% 358.05% -24,045.09% 76.72% 502.15% 136.36% 100.00%
EY 4.92 1.72 -0.03 8.01 1.22 4.50 6.14 -3.62%
  YoY % 186.05% 5,833.33% -100.37% 556.56% -72.89% -26.71% -
  Horiz. % 80.13% 28.01% -0.49% 130.46% 19.87% 73.29% 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 1.61 1.60 1.26 1.05 1.78 1.98 1.55 0.63%
  YoY % 0.62% 26.98% 20.00% -41.01% -10.10% 27.74% -
  Horiz. % 103.87% 103.23% 81.29% 67.74% 114.84% 127.74% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 24/11/17 27/10/16 27/10/15 03/11/14 31/10/13 23/10/12 -
Price 7.8000 8.2400 6.5000 5.3700 7.2300 8.4100 5.8700 -
P/RPS 2.67 3.05 2.61 2.37 2.58 2.39 2.34 2.22%
  YoY % -12.46% 16.86% 10.13% -8.14% 7.95% 2.14% -
  Horiz. % 114.10% 130.34% 111.54% 101.28% 110.26% 102.14% 100.00%
P/EPS 17.80 56.51 -3,890.60 12.78 78.92 24.60 17.19 0.58%
  YoY % -68.50% 101.45% -30,542.88% -83.81% 220.81% 43.11% -
  Horiz. % 103.55% 328.74% -22,632.93% 74.35% 459.10% 143.11% 100.00%
EY 5.62 1.77 -0.03 7.83 1.27 4.06 5.82 -0.58%
  YoY % 217.51% 6,000.00% -100.38% 516.54% -68.72% -30.24% -
  Horiz. % 96.56% 30.41% -0.52% 134.54% 21.82% 69.76% 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 1.41 1.55 1.25 1.07 1.71 2.20 1.63 -2.39%
  YoY % -9.03% 24.00% 16.82% -37.43% -22.27% 34.97% -
  Horiz. % 86.50% 95.09% 76.69% 65.64% 104.91% 134.97% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers