Highlights

[AIRPORT] YoY TTM Result on 2017-12-31 [#4]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 21-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -2.26%    YoY -     235.98%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 4,851,702 4,652,338 4,172,768 3,870,207 3,343,721 4,098,759 3,548,062 5.35%
  YoY % 4.29% 11.49% 7.82% 15.75% -18.42% 15.52% -
  Horiz. % 136.74% 131.12% 117.61% 109.08% 94.24% 115.52% 100.00%
PBT 780,592 334,487 183,333 45,939 749,328 553,171 602,755 4.40%
  YoY % 133.37% 82.45% 299.08% -93.87% 35.46% -8.23% -
  Horiz. % 129.50% 55.49% 30.42% 7.62% 124.32% 91.77% 100.00%
Tax -53,289 -97,387 -110,157 -5,827 -85,987 -175,621 -208,297 -20.32%
  YoY % 45.28% 11.59% -1,790.46% 93.22% 51.04% 15.69% -
  Horiz. % 25.58% 46.75% 52.88% 2.80% 41.28% 84.31% 100.00%
NP 727,303 237,100 73,176 40,112 663,341 377,550 394,458 10.73%
  YoY % 206.75% 224.01% 82.43% -93.95% 75.70% -4.29% -
  Horiz. % 184.38% 60.11% 18.55% 10.17% 168.17% 95.71% 100.00%
NP to SH 727,303 236,488 70,388 41,358 663,370 377,486 394,458 10.73%
  YoY % 207.54% 235.98% 70.19% -93.77% 75.73% -4.30% -
  Horiz. % 184.38% 59.95% 17.84% 10.48% 168.17% 95.70% 100.00%
Tax Rate 6.83 % 29.12 % 60.09 % 12.68 % 11.48 % 31.75 % 34.56 % -23.67%
  YoY % -76.55% -51.54% 373.90% 10.45% -63.84% -8.13% -
  Horiz. % 19.76% 84.26% 173.87% 36.69% 33.22% 91.87% 100.00%
Total Cost 4,124,399 4,415,238 4,099,592 3,830,095 2,680,380 3,721,209 3,153,604 4.57%
  YoY % -6.59% 7.70% 7.04% 42.89% -27.97% 18.00% -
  Horiz. % 130.78% 140.01% 130.00% 121.45% 84.99% 118.00% 100.00%
Net Worth 9,140,653 9,011,402 8,694,828 8,476,650 7,214,528 3,693,350 4,358,261 13.13%
  YoY % 1.43% 3.64% 2.57% 17.49% 95.34% -15.26% -
  Horiz. % 209.73% 206.77% 199.50% 194.50% 165.54% 84.74% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 9,140,653 9,011,402 8,694,828 8,476,650 7,214,528 3,693,350 4,358,261 13.13%
  YoY % 1.43% 3.64% 2.57% 17.49% 95.34% -15.26% -
  Horiz. % 209.73% 206.77% 199.50% 194.50% 165.54% 84.74% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 1,590,754 1,351,161 1,231,116 1,209,720 5.40%
  YoY % 0.00% 0.00% 4.30% 17.73% 9.75% 1.77% -
  Horiz. % 137.15% 137.15% 137.15% 131.50% 111.69% 101.77% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 14.99 % 5.10 % 1.75 % 1.04 % 19.84 % 9.21 % 11.12 % 5.10%
  YoY % 193.92% 191.43% 68.27% -94.76% 115.42% -17.18% -
  Horiz. % 134.80% 45.86% 15.74% 9.35% 178.42% 82.82% 100.00%
ROE 7.96 % 2.62 % 0.81 % 0.49 % 9.19 % 10.22 % 9.05 % -2.12%
  YoY % 203.82% 223.46% 65.31% -94.67% -10.08% 12.93% -
  Horiz. % 87.96% 28.95% 8.95% 5.41% 101.55% 112.93% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 292.41 280.40 251.49 243.29 247.47 332.93 293.30 -0.05%
  YoY % 4.28% 11.50% 3.37% -1.69% -25.67% 13.51% -
  Horiz. % 99.70% 95.60% 85.74% 82.95% 84.37% 113.51% 100.00%
EPS 43.83 14.25 4.24 2.60 49.10 30.66 32.61 5.05%
  YoY % 207.58% 236.08% 63.08% -94.70% 60.14% -5.98% -
  Horiz. % 134.41% 43.70% 13.00% 7.97% 150.57% 94.02% 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 5.5091 5.4312 5.2404 5.3287 5.3395 3.0000 3.6027 7.33%
  YoY % 1.43% 3.64% -1.66% -0.20% 77.98% -16.73% -
  Horiz. % 152.92% 150.75% 145.46% 147.91% 148.21% 83.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 292.41 280.40 251.49 233.26 201.53 247.03 213.84 5.35%
  YoY % 4.28% 11.50% 7.82% 15.74% -18.42% 15.52% -
  Horiz. % 136.74% 131.13% 117.61% 109.08% 94.24% 115.52% 100.00%
EPS 43.83 14.25 4.24 2.49 39.98 22.75 23.77 10.73%
  YoY % 207.58% 236.08% 70.28% -93.77% 75.74% -4.29% -
  Horiz. % 184.39% 59.95% 17.84% 10.48% 168.20% 95.71% 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 5.5091 5.4312 5.2404 5.1089 4.3482 2.2260 2.6267 13.13%
  YoY % 1.43% 3.64% 2.57% 17.49% 95.34% -15.25% -
  Horiz. % 209.73% 206.77% 199.51% 194.50% 165.54% 84.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 8.3800 8.7900 6.0600 5.6100 6.8000 9.0000 5.2100 -
P/RPS 2.87 3.13 2.41 2.31 2.75 2.70 1.78 8.28%
  YoY % -8.31% 29.88% 4.33% -16.00% 1.85% 51.69% -
  Horiz. % 161.24% 175.84% 135.39% 129.78% 154.49% 151.69% 100.00%
P/EPS 19.12 61.67 142.85 215.78 13.85 29.35 15.98 3.03%
  YoY % -69.00% -56.83% -33.80% 1,457.98% -52.81% 83.67% -
  Horiz. % 119.65% 385.92% 893.93% 1,350.31% 86.67% 183.67% 100.00%
EY 5.23 1.62 0.70 0.46 7.22 3.41 6.26 -2.95%
  YoY % 222.84% 131.43% 52.17% -93.63% 111.73% -45.53% -
  Horiz. % 83.55% 25.88% 11.18% 7.35% 115.34% 54.47% 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 1.52 1.62 1.16 1.05 1.27 3.00 1.45 0.79%
  YoY % -6.17% 39.66% 10.48% -17.32% -57.67% 106.90% -
  Horiz. % 104.83% 111.72% 80.00% 72.41% 87.59% 206.90% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 21/02/18 28/02/17 17/02/16 13/02/15 27/01/14 20/02/13 -
Price 8.1700 8.8900 6.4800 6.1800 7.0100 8.6800 5.4000 -
P/RPS 2.79 3.17 2.58 2.54 2.83 2.61 1.84 7.18%
  YoY % -11.99% 22.87% 1.57% -10.25% 8.43% 41.85% -
  Horiz. % 151.63% 172.28% 140.22% 138.04% 153.80% 141.85% 100.00%
P/EPS 18.64 62.37 152.75 237.70 14.28 28.31 16.56 1.99%
  YoY % -70.11% -59.17% -35.74% 1,564.57% -49.56% 70.95% -
  Horiz. % 112.56% 376.63% 922.40% 1,435.39% 86.23% 170.95% 100.00%
EY 5.37 1.60 0.65 0.42 7.00 3.53 6.04 -1.94%
  YoY % 235.62% 146.15% 54.76% -94.00% 98.30% -41.56% -
  Horiz. % 88.91% 26.49% 10.76% 6.95% 115.89% 58.44% 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 1.48 1.64 1.24 1.16 1.31 2.89 1.50 -0.22%
  YoY % -9.76% 32.26% 6.90% -11.45% -54.67% 92.67% -
  Horiz. % 98.67% 109.33% 82.67% 77.33% 87.33% 192.67% 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.
 


 

187  271  575  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 KNM 0.38-0.01 
 HSI-H6R 0.38+0.015 
 ARMADA 0.235-0.005 
 IMPIANA 0.0250.00 
 FOCUS 0.305+0.01 
 HOMERIZ-WB 0.285-0.02 
 VELESTO-WA 0.13-0.015 
Partners & Brokers