Highlights

[AIRPORT] YoY TTM Result on 2014-03-31 [#1]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 24-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     0.70%    YoY -     -9.01%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 4,246,646 4,013,497 3,438,819 3,852,653 3,917,544 2,794,761 2,587,161 8.60%
  YoY % 5.81% 16.71% -10.74% -1.66% 40.17% 8.02% -
  Horiz. % 164.14% 155.13% 132.92% 148.91% 151.42% 108.02% 100.00%
PBT 248,032 44,852 609,647 546,086 635,150 586,984 496,160 -10.90%
  YoY % 453.00% -92.64% 11.64% -14.02% 8.21% 18.31% -
  Horiz. % 49.99% 9.04% 122.87% 110.06% 128.01% 118.31% 100.00%
Tax -126,065 -20,234 -43,020 -166,088 -217,158 -179,325 -155,660 -3.45%
  YoY % -523.04% 52.97% 74.10% 23.52% -21.10% -15.20% -
  Horiz. % 80.99% 13.00% 27.64% 106.70% 139.51% 115.20% 100.00%
NP 121,967 24,618 566,627 379,998 417,992 407,659 340,500 -15.71%
  YoY % 395.44% -95.66% 49.11% -9.09% 2.53% 19.72% -
  Horiz. % 35.82% 7.23% 166.41% 111.60% 122.76% 119.72% 100.00%
NP to SH 117,658 25,793 567,237 380,137 417,789 407,755 339,739 -16.19%
  YoY % 356.16% -95.45% 49.22% -9.01% 2.46% 20.02% -
  Horiz. % 34.63% 7.59% 166.96% 111.89% 122.97% 120.02% 100.00%
Tax Rate 50.83 % 45.11 % 7.06 % 30.41 % 34.19 % 30.55 % 31.37 % 8.37%
  YoY % 12.68% 538.95% -76.78% -11.06% 11.91% -2.61% -
  Horiz. % 162.03% 143.80% 22.51% 96.94% 108.99% 97.39% 100.00%
Total Cost 4,124,679 3,988,879 2,872,192 3,472,655 3,499,552 2,387,102 2,246,661 10.65%
  YoY % 3.40% 38.88% -17.29% -0.77% 46.60% 6.25% -
  Horiz. % 183.59% 177.55% 127.84% 154.57% 155.77% 106.25% 100.00%
Net Worth 8,295,959 68,316,359 13,244,484 5,336,012 4,420,123 3,919,634 3,296,259 16.61%
  YoY % -87.86% 415.81% 148.21% 20.72% 12.77% 18.91% -
  Horiz. % 251.68% 2,072.54% 401.80% 161.88% 134.10% 118.91% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 8,295,959 68,316,359 13,244,484 5,336,012 4,420,123 3,919,634 3,296,259 16.61%
  YoY % -87.86% 415.81% 148.21% 20.72% 12.77% 18.91% -
  Horiz. % 251.68% 2,072.54% 401.80% 161.88% 134.10% 118.91% 100.00%
NOSH 1,659,191 13,086,923 2,545,156 1,263,110 1,215,621 1,114,197 1,098,753 7.10%
  YoY % -87.32% 414.19% 101.50% 3.91% 9.10% 1.41% -
  Horiz. % 151.01% 1,191.07% 231.64% 114.96% 110.64% 101.41% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 2.87 % 0.61 % 16.48 % 9.86 % 10.67 % 14.59 % 13.16 % -22.40%
  YoY % 370.49% -96.30% 67.14% -7.59% -26.87% 10.87% -
  Horiz. % 21.81% 4.64% 125.23% 74.92% 81.08% 110.87% 100.00%
ROE 1.42 % 0.04 % 4.28 % 7.12 % 9.45 % 10.40 % 10.31 % -28.12%
  YoY % 3,450.00% -99.07% -39.89% -24.66% -9.13% 0.87% -
  Horiz. % 13.77% 0.39% 41.51% 69.06% 91.66% 100.87% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 255.95 30.67 135.11 305.01 322.27 250.83 235.46 1.40%
  YoY % 734.53% -77.30% -55.70% -5.36% 28.48% 6.53% -
  Horiz. % 108.70% 13.03% 57.38% 129.54% 136.87% 106.53% 100.00%
EPS 7.09 0.20 22.29 30.10 34.37 36.60 30.92 -21.75%
  YoY % 3,445.00% -99.10% -25.95% -12.42% -6.09% 18.37% -
  Horiz. % 22.93% 0.65% 72.09% 97.35% 111.16% 118.37% 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 5.0000 5.2202 5.2038 4.2245 3.6361 3.5179 3.0000 8.88%
  YoY % -4.22% 0.32% 23.18% 16.18% 3.36% 17.26% -
  Horiz. % 166.67% 174.01% 173.46% 140.82% 121.20% 117.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 255.95 241.89 207.26 232.20 236.11 168.44 155.93 8.60%
  YoY % 5.81% 16.71% -10.74% -1.66% 40.17% 8.02% -
  Horiz. % 164.14% 155.13% 132.92% 148.91% 151.42% 108.02% 100.00%
EPS 7.09 1.55 34.19 22.91 25.18 24.58 20.48 -16.19%
  YoY % 357.42% -95.47% 49.24% -9.02% 2.44% 20.02% -
  Horiz. % 34.62% 7.57% 166.94% 111.87% 122.95% 120.02% 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 5.0000 41.1745 7.9825 3.2160 2.6640 2.3624 1.9867 16.61%
  YoY % -87.86% 415.81% 148.21% 20.72% 12.77% 18.91% -
  Horiz. % 251.67% 2,072.51% 401.80% 161.88% 134.09% 118.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 6.9500 6.8000 7.0000 8.0000 5.8600 5.8500 6.0800 -
P/RPS 2.72 22.17 5.18 2.62 1.82 2.33 2.58 0.88%
  YoY % -87.73% 327.99% 97.71% 43.96% -21.89% -9.69% -
  Horiz. % 105.43% 859.30% 200.78% 101.55% 70.54% 90.31% 100.00%
P/EPS 98.01 3,450.20 31.41 26.58 17.05 15.99 19.66 30.67%
  YoY % -97.16% 10,884.40% 18.17% 55.89% 6.63% -18.67% -
  Horiz. % 498.52% 17,549.34% 159.77% 135.20% 86.72% 81.33% 100.00%
EY 1.02 0.03 3.18 3.76 5.86 6.26 5.09 -23.48%
  YoY % 3,300.00% -99.06% -15.43% -35.84% -6.39% 22.99% -
  Horiz. % 20.04% 0.59% 62.48% 73.87% 115.13% 122.99% 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 1.39 1.30 1.35 1.89 1.61 1.66 2.03 -6.11%
  YoY % 6.92% -3.70% -28.57% 17.39% -3.01% -18.23% -
  Horiz. % 68.47% 64.04% 66.50% 93.10% 79.31% 81.77% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 28/04/17 27/04/16 05/05/15 24/04/14 26/04/13 26/04/12 31/05/11 -
Price 7.6000 6.5000 6.8200 8.0200 6.0000 5.7500 6.3700 -
P/RPS 2.97 21.19 5.05 2.63 1.86 2.29 2.71 1.54%
  YoY % -85.98% 319.60% 92.02% 41.40% -18.78% -15.50% -
  Horiz. % 109.59% 781.92% 186.35% 97.05% 68.63% 84.50% 100.00%
P/EPS 107.17 3,297.99 30.60 26.65 17.46 15.71 20.60 31.60%
  YoY % -96.75% 10,677.74% 14.82% 52.63% 11.14% -23.74% -
  Horiz. % 520.24% 16,009.66% 148.54% 129.37% 84.76% 76.26% 100.00%
EY 0.93 0.03 3.27 3.75 5.73 6.36 4.85 -24.04%
  YoY % 3,000.00% -99.08% -12.80% -34.55% -9.91% 31.13% -
  Horiz. % 19.18% 0.62% 67.42% 77.32% 118.14% 131.13% 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 1.25 1.31 1.90 1.65 1.63 2.12 -5.39%
  YoY % 21.60% -4.58% -31.05% 15.15% 1.23% -23.11% -
  Horiz. % 71.70% 58.96% 61.79% 89.62% 77.83% 76.89% 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.
 


 

1856 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.900.00 
 UCREST 0.2250.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 BTECH 0.2450.00 
 3A 0.860.00 
 TENAGA-C57 0.140.00 
Partners & Brokers