Highlights

[AIRPORT] YoY TTM Result on 2017-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     39.91%    YoY -     8,828.43%
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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers