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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 5,213,107 4,851,702 4,652,338 4,172,768 3,870,207 3,343,721 4,098,759 4.09%
  YoY % 7.45% 4.29% 11.49% 7.82% 15.75% -18.42% -
  Horiz. % 127.19% 118.37% 113.51% 101.81% 94.42% 81.58% 100.00%
PBT 659,151 780,592 334,487 183,333 45,939 749,328 553,171 2.96%
  YoY % -15.56% 133.37% 82.45% 299.08% -93.87% 35.46% -
  Horiz. % 119.16% 141.11% 60.47% 33.14% 8.30% 135.46% 100.00%
Tax -122,109 -53,289 -97,387 -110,157 -5,827 -85,987 -175,621 -5.87%
  YoY % -129.14% 45.28% 11.59% -1,790.46% 93.22% 51.04% -
  Horiz. % 69.53% 30.34% 55.45% 62.72% 3.32% 48.96% 100.00%
NP 537,042 727,303 237,100 73,176 40,112 663,341 377,550 6.05%
  YoY % -26.16% 206.75% 224.01% 82.43% -93.95% 75.70% -
  Horiz. % 142.24% 192.64% 62.80% 19.38% 10.62% 175.70% 100.00%
NP to SH 537,042 727,303 236,488 70,388 41,358 663,370 377,486 6.05%
  YoY % -26.16% 207.54% 235.98% 70.19% -93.77% 75.73% -
  Horiz. % 142.27% 192.67% 62.65% 18.65% 10.96% 175.73% 100.00%
Tax Rate 18.53 % 6.83 % 29.12 % 60.09 % 12.68 % 11.48 % 31.75 % -8.58%
  YoY % 171.30% -76.55% -51.54% 373.90% 10.45% -63.84% -
  Horiz. % 58.36% 21.51% 91.72% 189.26% 39.94% 36.16% 100.00%
Total Cost 4,676,065 4,124,399 4,415,238 4,099,592 3,830,095 2,680,380 3,721,209 3.88%
  YoY % 13.38% -6.59% 7.70% 7.04% 42.89% -27.97% -
  Horiz. % 125.66% 110.83% 118.65% 110.17% 102.93% 72.03% 100.00%
Net Worth 9,325,321 9,140,653 9,011,402 8,694,828 8,476,650 7,214,528 3,693,350 16.68%
  YoY % 2.02% 1.43% 3.64% 2.57% 17.49% 95.34% -
  Horiz. % 252.49% 247.49% 243.99% 235.42% 229.51% 195.34% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 9,325,321 9,140,653 9,011,402 8,694,828 8,476,650 7,214,528 3,693,350 16.68%
  YoY % 2.02% 1.43% 3.64% 2.57% 17.49% 95.34% -
  Horiz. % 252.49% 247.49% 243.99% 235.42% 229.51% 195.34% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,590,754 1,351,161 1,231,116 5.10%
  YoY % 0.00% 0.00% 0.00% 4.30% 17.73% 9.75% -
  Horiz. % 134.77% 134.77% 134.77% 134.77% 129.21% 109.75% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 10.30 % 14.99 % 5.10 % 1.75 % 1.04 % 19.84 % 9.21 % 1.88%
  YoY % -31.29% 193.92% 191.43% 68.27% -94.76% 115.42% -
  Horiz. % 111.83% 162.76% 55.37% 19.00% 11.29% 215.42% 100.00%
ROE 5.76 % 7.96 % 2.62 % 0.81 % 0.49 % 9.19 % 10.22 % -9.11%
  YoY % -27.64% 203.82% 223.46% 65.31% -94.67% -10.08% -
  Horiz. % 56.36% 77.89% 25.64% 7.93% 4.79% 89.92% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 314.20 292.41 280.40 251.49 243.29 247.47 332.93 -0.96%
  YoY % 7.45% 4.28% 11.50% 3.37% -1.69% -25.67% -
  Horiz. % 94.37% 87.83% 84.22% 75.54% 73.08% 74.33% 100.00%
EPS 32.37 43.83 14.25 4.24 2.60 49.10 30.66 0.91%
  YoY % -26.15% 207.58% 236.08% 63.08% -94.70% 60.14% -
  Horiz. % 105.58% 142.95% 46.48% 13.83% 8.48% 160.14% 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 5.6204 5.5091 5.4312 5.2404 5.3287 5.3395 3.0000 11.02%
  YoY % 2.02% 1.43% 3.64% -1.66% -0.20% 77.98% -
  Horiz. % 187.35% 183.64% 181.04% 174.68% 177.62% 177.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 314.20 292.41 280.40 251.49 233.26 201.53 247.03 4.09%
  YoY % 7.45% 4.28% 11.50% 7.82% 15.74% -18.42% -
  Horiz. % 127.19% 118.37% 113.51% 101.81% 94.43% 81.58% 100.00%
EPS 32.37 43.83 14.25 4.24 2.49 39.98 22.75 6.05%
  YoY % -26.15% 207.58% 236.08% 70.28% -93.77% 75.74% -
  Horiz. % 142.29% 192.66% 62.64% 18.64% 10.95% 175.74% 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 5.6204 5.5091 5.4312 5.2404 5.1089 4.3482 2.2260 16.68%
  YoY % 2.02% 1.43% 3.64% 2.57% 17.49% 95.34% -
  Horiz. % 252.49% 247.49% 243.99% 235.42% 229.51% 195.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 7.6000 8.3800 8.7900 6.0600 5.6100 6.8000 9.0000 -
P/RPS 2.42 2.87 3.13 2.41 2.31 2.75 2.70 -1.81%
  YoY % -15.68% -8.31% 29.88% 4.33% -16.00% 1.85% -
  Horiz. % 89.63% 106.30% 115.93% 89.26% 85.56% 101.85% 100.00%
P/EPS 23.48 19.12 61.67 142.85 215.78 13.85 29.35 -3.65%
  YoY % 22.80% -69.00% -56.83% -33.80% 1,457.98% -52.81% -
  Horiz. % 80.00% 65.14% 210.12% 486.71% 735.20% 47.19% 100.00%
EY 4.26 5.23 1.62 0.70 0.46 7.22 3.41 3.78%
  YoY % -18.55% 222.84% 131.43% 52.17% -93.63% 111.73% -
  Horiz. % 124.93% 153.37% 47.51% 20.53% 13.49% 211.73% 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 1.35 1.52 1.62 1.16 1.05 1.27 3.00 -12.46%
  YoY % -11.18% -6.17% 39.66% 10.48% -17.32% -57.67% -
  Horiz. % 45.00% 50.67% 54.00% 38.67% 35.00% 42.33% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 21/02/18 28/02/17 17/02/16 13/02/15 27/01/14 -
Price 6.5900 8.1700 8.8900 6.4800 6.1800 7.0100 8.6800 -
P/RPS 2.10 2.79 3.17 2.58 2.54 2.83 2.61 -3.56%
  YoY % -24.73% -11.99% 22.87% 1.57% -10.25% 8.43% -
  Horiz. % 80.46% 106.90% 121.46% 98.85% 97.32% 108.43% 100.00%
P/EPS 20.36 18.64 62.37 152.75 237.70 14.28 28.31 -5.34%
  YoY % 9.23% -70.11% -59.17% -35.74% 1,564.57% -49.56% -
  Horiz. % 71.92% 65.84% 220.31% 539.56% 839.63% 50.44% 100.00%
EY 4.91 5.37 1.60 0.65 0.42 7.00 3.53 5.65%
  YoY % -8.57% 235.62% 146.15% 54.76% -94.00% 98.30% -
  Horiz. % 139.09% 152.12% 45.33% 18.41% 11.90% 198.30% 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 1.17 1.48 1.64 1.24 1.16 1.31 2.89 -13.98%
  YoY % -20.95% -9.76% 32.26% 6.90% -11.45% -54.67% -
  Horiz. % 40.48% 51.21% 56.75% 42.91% 40.14% 45.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

1970 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.680.00 
 KOTRA 3.370.00 
 UCREST 0.1450.00 
 PUC 0.260.00 
 WILLOW 0.500.00 
 EAH-WE 0.0250.00 
 IRIS 0.390.00 
 TOPGLOV-C79 0.5550.00 
 SIMEPLT-CP 0.090.00 
 BTECH 0.680.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers