Highlights

[AIRPORT] YoY TTM Result on 2014-12-31 [#4]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 13-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     441.36%    YoY -     75.73%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 4,652,338 4,172,768 3,870,207 3,343,721 4,098,759 3,548,062 2,754,826 9.12%
  YoY % 11.49% 7.82% 15.75% -18.42% 15.52% 28.79% -
  Horiz. % 168.88% 151.47% 140.49% 121.38% 148.78% 128.79% 100.00%
PBT 334,487 183,333 45,939 749,328 553,171 602,755 574,235 -8.61%
  YoY % 82.45% 299.08% -93.87% 35.46% -8.23% 4.97% -
  Horiz. % 58.25% 31.93% 8.00% 130.49% 96.33% 104.97% 100.00%
Tax -97,387 -110,157 -5,827 -85,987 -175,621 -208,297 -173,071 -9.13%
  YoY % 11.59% -1,790.46% 93.22% 51.04% 15.69% -20.35% -
  Horiz. % 56.27% 63.65% 3.37% 49.68% 101.47% 120.35% 100.00%
NP 237,100 73,176 40,112 663,341 377,550 394,458 401,164 -8.38%
  YoY % 224.01% 82.43% -93.95% 75.70% -4.29% -1.67% -
  Horiz. % 59.10% 18.24% 10.00% 165.35% 94.11% 98.33% 100.00%
NP to SH 236,488 70,388 41,358 663,370 377,486 394,458 401,116 -8.42%
  YoY % 235.98% 70.19% -93.77% 75.73% -4.30% -1.66% -
  Horiz. % 58.96% 17.55% 10.31% 165.38% 94.11% 98.34% 100.00%
Tax Rate 29.12 % 60.09 % 12.68 % 11.48 % 31.75 % 34.56 % 30.14 % -0.57%
  YoY % -51.54% 373.90% 10.45% -63.84% -8.13% 14.66% -
  Horiz. % 96.62% 199.37% 42.07% 38.09% 105.34% 114.66% 100.00%
Total Cost 4,415,238 4,099,592 3,830,095 2,680,380 3,721,209 3,153,604 2,353,662 11.04%
  YoY % 7.70% 7.04% 42.89% -27.97% 18.00% 33.99% -
  Horiz. % 187.59% 174.18% 162.73% 113.88% 158.10% 133.99% 100.00%
Net Worth 9,011,402 8,694,828 8,476,650 7,214,528 3,693,350 4,358,261 3,300,483 18.21%
  YoY % 3.64% 2.57% 17.49% 95.34% -15.26% 32.05% -
  Horiz. % 273.03% 263.44% 256.83% 218.59% 111.90% 132.05% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 9,011,402 8,694,828 8,476,650 7,214,528 3,693,350 4,358,261 3,300,483 18.21%
  YoY % 3.64% 2.57% 17.49% 95.34% -15.26% 32.05% -
  Horiz. % 273.03% 263.44% 256.83% 218.59% 111.90% 132.05% 100.00%
NOSH 1,659,191 1,659,191 1,590,754 1,351,161 1,231,116 1,209,720 1,100,161 7.08%
  YoY % 0.00% 4.30% 17.73% 9.75% 1.77% 9.96% -
  Horiz. % 150.81% 150.81% 144.59% 122.81% 111.90% 109.96% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 5.10 % 1.75 % 1.04 % 19.84 % 9.21 % 11.12 % 14.56 % -16.03%
  YoY % 191.43% 68.27% -94.76% 115.42% -17.18% -23.63% -
  Horiz. % 35.03% 12.02% 7.14% 136.26% 63.26% 76.37% 100.00%
ROE 2.62 % 0.81 % 0.49 % 9.19 % 10.22 % 9.05 % 12.15 % -22.54%
  YoY % 223.46% 65.31% -94.67% -10.08% 12.93% -25.51% -
  Horiz. % 21.56% 6.67% 4.03% 75.64% 84.12% 74.49% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 280.40 251.49 243.29 247.47 332.93 293.30 250.40 1.90%
  YoY % 11.50% 3.37% -1.69% -25.67% 13.51% 17.13% -
  Horiz. % 111.98% 100.44% 97.16% 98.83% 132.96% 117.13% 100.00%
EPS 14.25 4.24 2.60 49.10 30.66 32.61 36.46 -14.48%
  YoY % 236.08% 63.08% -94.70% 60.14% -5.98% -10.56% -
  Horiz. % 39.08% 11.63% 7.13% 134.67% 84.09% 89.44% 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 5.4312 5.2404 5.3287 5.3395 3.0000 3.6027 3.0000 10.39%
  YoY % 3.64% -1.66% -0.20% 77.98% -16.73% 20.09% -
  Horiz. % 181.04% 174.68% 177.62% 177.98% 100.00% 120.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 280.40 251.49 233.26 201.53 247.03 213.84 166.03 9.12%
  YoY % 11.50% 7.82% 15.74% -18.42% 15.52% 28.80% -
  Horiz. % 168.89% 151.47% 140.49% 121.38% 148.79% 128.80% 100.00%
EPS 14.25 4.24 2.49 39.98 22.75 23.77 24.18 -8.43%
  YoY % 236.08% 70.28% -93.77% 75.74% -4.29% -1.70% -
  Horiz. % 58.93% 17.54% 10.30% 165.34% 94.09% 98.30% 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 5.4312 5.2404 5.1089 4.3482 2.2260 2.6267 1.9892 18.21%
  YoY % 3.64% 2.57% 17.49% 95.34% -15.25% 32.05% -
  Horiz. % 273.03% 263.44% 256.83% 218.59% 111.90% 132.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 8.7900 6.0600 5.6100 6.8000 9.0000 5.2100 5.8000 -
P/RPS 3.13 2.41 2.31 2.75 2.70 1.78 2.32 5.11%
  YoY % 29.88% 4.33% -16.00% 1.85% 51.69% -23.28% -
  Horiz. % 134.91% 103.88% 99.57% 118.53% 116.38% 76.72% 100.00%
P/EPS 61.67 142.85 215.78 13.85 29.35 15.98 15.91 25.31%
  YoY % -56.83% -33.80% 1,457.98% -52.81% 83.67% 0.44% -
  Horiz. % 387.62% 897.86% 1,356.25% 87.05% 184.48% 100.44% 100.00%
EY 1.62 0.70 0.46 7.22 3.41 6.26 6.29 -20.22%
  YoY % 131.43% 52.17% -93.63% 111.73% -45.53% -0.48% -
  Horiz. % 25.76% 11.13% 7.31% 114.79% 54.21% 99.52% 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 1.62 1.16 1.05 1.27 3.00 1.45 1.93 -2.87%
  YoY % 39.66% 10.48% -17.32% -57.67% 106.90% -24.87% -
  Horiz. % 83.94% 60.10% 54.40% 65.80% 155.44% 75.13% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 21/02/18 28/02/17 17/02/16 13/02/15 27/01/14 20/02/13 21/02/12 -
Price 8.8900 6.4800 6.1800 7.0100 8.6800 5.4000 5.7800 -
P/RPS 3.17 2.58 2.54 2.83 2.61 1.84 2.31 5.41%
  YoY % 22.87% 1.57% -10.25% 8.43% 41.85% -20.35% -
  Horiz. % 137.23% 111.69% 109.96% 122.51% 112.99% 79.65% 100.00%
P/EPS 62.37 152.75 237.70 14.28 28.31 16.56 15.85 25.62%
  YoY % -59.17% -35.74% 1,564.57% -49.56% 70.95% 4.48% -
  Horiz. % 393.50% 963.72% 1,499.68% 90.09% 178.61% 104.48% 100.00%
EY 1.60 0.65 0.42 7.00 3.53 6.04 6.31 -20.43%
  YoY % 146.15% 54.76% -94.00% 98.30% -41.56% -4.28% -
  Horiz. % 25.36% 10.30% 6.66% 110.94% 55.94% 95.72% 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 1.64 1.24 1.16 1.31 2.89 1.50 1.93 -2.67%
  YoY % 32.26% 6.90% -11.45% -54.67% 92.67% -22.28% -
  Horiz. % 84.97% 64.25% 60.10% 67.88% 149.74% 77.72% 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.
 


 

358  223  594  1006 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.105+0.015 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 GPACKET 0.46+0.015 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.33+0.005 
 ARMADA 0.23+0.005 
 PUC 0.08-0.005 
Partners & Brokers