Highlights

[AIRPORT] YoY TTM Result on 2016-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 27-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -105.03%    YoY -     -100.42%
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 - 1,823,211
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 265.84 246.03 226.46 194.46 205.85 236.19 166.35 8.12%
  YoY % 8.05% 8.64% 16.46% -5.53% -12.85% 41.98% -
  Horiz. % 159.81% 147.90% 136.13% 116.90% 123.75% 141.98% 100.00%
EPS 39.88 13.27 -0.15 36.14 6.72 22.96 22.66 9.87%
  YoY % 200.53% 8,946.67% -100.42% 437.80% -70.73% 1.32% -
  Horiz. % 175.99% 58.56% -0.66% 159.49% 29.66% 101.32% 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 5.0255 4.8285 4.7277 4.2993 3.0950 2.5713 2.3843 13.23%
  YoY % 4.08% 2.13% 9.96% 38.91% 20.37% 7.84% -
  Horiz. % 210.77% 202.51% 198.28% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers