Highlights

[AIRPORT] YoY TTM Result on 2013-12-31 [#4]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 27-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -9.83%    YoY -     -4.30%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 4,172,768 3,870,207 3,343,721 4,098,759 3,548,062 2,754,826 2,468,004 9.14%
  YoY % 7.82% 15.75% -18.42% 15.52% 28.79% 11.62% -
  Horiz. % 169.07% 156.82% 135.48% 166.08% 143.76% 111.62% 100.00%
PBT 183,333 45,939 749,328 553,171 602,755 574,235 474,966 -14.66%
  YoY % 299.08% -93.87% 35.46% -8.23% 4.97% 20.90% -
  Horiz. % 38.60% 9.67% 157.76% 116.47% 126.90% 120.90% 100.00%
Tax -110,157 -5,827 -85,987 -175,621 -208,297 -173,071 -157,494 -5.78%
  YoY % -1,790.46% 93.22% 51.04% 15.69% -20.35% -9.89% -
  Horiz. % 69.94% 3.70% 54.60% 111.51% 132.26% 109.89% 100.00%
NP 73,176 40,112 663,341 377,550 394,458 401,164 317,472 -21.68%
  YoY % 82.43% -93.95% 75.70% -4.29% -1.67% 26.36% -
  Horiz. % 23.05% 12.63% 208.94% 118.92% 124.25% 126.36% 100.00%
NP to SH 70,388 41,358 663,370 377,486 394,458 401,116 316,784 -22.16%
  YoY % 70.19% -93.77% 75.73% -4.30% -1.66% 26.62% -
  Horiz. % 22.22% 13.06% 209.41% 119.16% 124.52% 126.62% 100.00%
Tax Rate 60.09 % 12.68 % 11.48 % 31.75 % 34.56 % 30.14 % 33.16 % 10.41%
  YoY % 373.90% 10.45% -63.84% -8.13% 14.66% -9.11% -
  Horiz. % 181.21% 38.24% 34.62% 95.75% 104.22% 90.89% 100.00%
Total Cost 4,099,592 3,830,095 2,680,380 3,721,209 3,153,604 2,353,662 2,150,532 11.34%
  YoY % 7.04% 42.89% -27.97% 18.00% 33.99% 9.45% -
  Horiz. % 190.63% 178.10% 124.64% 173.04% 146.64% 109.45% 100.00%
Net Worth 8,694,828 8,476,650 7,214,528 3,693,350 4,358,261 3,300,483 2,186,557 25.84%
  YoY % 2.57% 17.49% 95.34% -15.26% 32.05% 50.94% -
  Horiz. % 397.65% 387.67% 329.95% 168.91% 199.32% 150.94% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 8,694,828 8,476,650 7,214,528 3,693,350 4,358,261 3,300,483 2,186,557 25.84%
  YoY % 2.57% 17.49% 95.34% -15.26% 32.05% 50.94% -
  Horiz. % 397.65% 387.67% 329.95% 168.91% 199.32% 150.94% 100.00%
NOSH 1,659,191 1,590,754 1,351,161 1,231,116 1,209,720 1,100,161 1,093,278 7.19%
  YoY % 4.30% 17.73% 9.75% 1.77% 9.96% 0.63% -
  Horiz. % 151.76% 145.50% 123.59% 112.61% 110.65% 100.63% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.75 % 1.04 % 19.84 % 9.21 % 11.12 % 14.56 % 12.86 % -28.26%
  YoY % 68.27% -94.76% 115.42% -17.18% -23.63% 13.22% -
  Horiz. % 13.61% 8.09% 154.28% 71.62% 86.47% 113.22% 100.00%
ROE 0.81 % 0.49 % 9.19 % 10.22 % 9.05 % 12.15 % 14.49 % -38.14%
  YoY % 65.31% -94.67% -10.08% 12.93% -25.51% -16.15% -
  Horiz. % 5.59% 3.38% 63.42% 70.53% 62.46% 83.85% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 251.49 243.29 247.47 332.93 293.30 250.40 225.74 1.81%
  YoY % 3.37% -1.69% -25.67% 13.51% 17.13% 10.92% -
  Horiz. % 111.41% 107.77% 109.63% 147.48% 129.93% 110.92% 100.00%
EPS 4.24 2.60 49.10 30.66 32.61 36.46 28.98 -27.39%
  YoY % 63.08% -94.70% 60.14% -5.98% -10.56% 25.81% -
  Horiz. % 14.63% 8.97% 169.43% 105.80% 112.53% 125.81% 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 5.2404 5.3287 5.3395 3.0000 3.6027 3.0000 2.0000 17.40%
  YoY % -1.66% -0.20% 77.98% -16.73% 20.09% 50.00% -
  Horiz. % 262.02% 266.43% 266.98% 150.00% 180.13% 150.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 251.49 233.26 201.53 247.03 213.84 166.03 148.75 9.14%
  YoY % 7.82% 15.74% -18.42% 15.52% 28.80% 11.62% -
  Horiz. % 169.07% 156.81% 135.48% 166.07% 143.76% 111.62% 100.00%
EPS 4.24 2.49 39.98 22.75 23.77 24.18 19.09 -22.16%
  YoY % 70.28% -93.77% 75.74% -4.29% -1.70% 26.66% -
  Horiz. % 22.21% 13.04% 209.43% 119.17% 124.52% 126.66% 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 5.2404 5.1089 4.3482 2.2260 2.6267 1.9892 1.3178 25.84%
  YoY % 2.57% 17.49% 95.34% -15.25% 32.05% 50.95% -
  Horiz. % 397.66% 387.68% 329.96% 168.92% 199.32% 150.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 6.0600 5.6100 6.8000 9.0000 5.2100 5.8000 6.2800 -
P/RPS 2.41 2.31 2.75 2.70 1.78 2.32 2.78 -2.35%
  YoY % 4.33% -16.00% 1.85% 51.69% -23.28% -16.55% -
  Horiz. % 86.69% 83.09% 98.92% 97.12% 64.03% 83.45% 100.00%
P/EPS 142.85 215.78 13.85 29.35 15.98 15.91 21.67 36.89%
  YoY % -33.80% 1,457.98% -52.81% 83.67% 0.44% -26.58% -
  Horiz. % 659.21% 995.75% 63.91% 135.44% 73.74% 73.42% 100.00%
EY 0.70 0.46 7.22 3.41 6.26 6.29 4.61 -26.94%
  YoY % 52.17% -93.63% 111.73% -45.53% -0.48% 36.44% -
  Horiz. % 15.18% 9.98% 156.62% 73.97% 135.79% 136.44% 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 1.16 1.05 1.27 3.00 1.45 1.93 3.14 -15.28%
  YoY % 10.48% -17.32% -57.67% 106.90% -24.87% -38.54% -
  Horiz. % 36.94% 33.44% 40.45% 95.54% 46.18% 61.46% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 17/02/16 13/02/15 27/01/14 20/02/13 21/02/12 16/02/11 -
Price 6.4800 6.1800 7.0100 8.6800 5.4000 5.7800 6.2000 -
P/RPS 2.58 2.54 2.83 2.61 1.84 2.31 2.75 -1.06%
  YoY % 1.57% -10.25% 8.43% 41.85% -20.35% -16.00% -
  Horiz. % 93.82% 92.36% 102.91% 94.91% 66.91% 84.00% 100.00%
P/EPS 152.75 237.70 14.28 28.31 16.56 15.85 21.40 38.72%
  YoY % -35.74% 1,564.57% -49.56% 70.95% 4.48% -25.93% -
  Horiz. % 713.79% 1,110.75% 66.73% 132.29% 77.38% 74.07% 100.00%
EY 0.65 0.42 7.00 3.53 6.04 6.31 4.67 -27.99%
  YoY % 54.76% -94.00% 98.30% -41.56% -4.28% 35.12% -
  Horiz. % 13.92% 8.99% 149.89% 75.59% 129.34% 135.12% 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 1.24 1.16 1.31 2.89 1.50 1.93 3.10 -14.15%
  YoY % 6.90% -11.45% -54.67% 92.67% -22.28% -37.74% -
  Horiz. % 40.00% 37.42% 42.26% 93.23% 48.39% 62.26% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers