Highlights

[AIRPORT] YoY TTM Result on 2015-03-31 [#1]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 05-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -14.49%    YoY -     49.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 4,774,515 4,246,646 4,013,497 3,438,819 3,852,653 3,917,544 2,794,761 9.33%
  YoY % 12.43% 5.81% 16.71% -10.74% -1.66% 40.17% -
  Horiz. % 170.84% 151.95% 143.61% 123.05% 137.85% 140.17% 100.00%
PBT 707,285 248,032 44,852 609,647 546,086 635,150 586,984 3.15%
  YoY % 185.16% 453.00% -92.64% 11.64% -14.02% 8.21% -
  Horiz. % 120.49% 42.26% 7.64% 103.86% 93.03% 108.21% 100.00%
Tax -88,609 -126,065 -20,234 -43,020 -166,088 -217,158 -179,325 -11.08%
  YoY % 29.71% -523.04% 52.97% 74.10% 23.52% -21.10% -
  Horiz. % 49.41% 70.30% 11.28% 23.99% 92.62% 121.10% 100.00%
NP 618,676 121,967 24,618 566,627 379,998 417,992 407,659 7.20%
  YoY % 407.25% 395.44% -95.66% 49.11% -9.09% 2.53% -
  Horiz. % 151.76% 29.92% 6.04% 139.00% 93.21% 102.53% 100.00%
NP to SH 619,075 117,658 25,793 567,237 380,137 417,789 407,755 7.20%
  YoY % 426.16% 356.16% -95.45% 49.22% -9.01% 2.46% -
  Horiz. % 151.83% 28.86% 6.33% 139.11% 93.23% 102.46% 100.00%
Tax Rate 12.53 % 50.83 % 45.11 % 7.06 % 30.41 % 34.19 % 30.55 % -13.80%
  YoY % -75.35% 12.68% 538.95% -76.78% -11.06% 11.91% -
  Horiz. % 41.01% 166.38% 147.66% 23.11% 99.54% 111.91% 100.00%
Total Cost 4,155,839 4,124,679 3,988,879 2,872,192 3,472,655 3,499,552 2,387,102 9.68%
  YoY % 0.76% 3.40% 38.88% -17.29% -0.77% 46.60% -
  Horiz. % 174.10% 172.79% 167.10% 120.32% 145.48% 146.60% 100.00%
Net Worth 9,100,667 8,295,959 68,316,359 13,244,484 5,336,012 4,420,123 3,919,634 15.07%
  YoY % 9.70% -87.86% 415.81% 148.21% 20.72% 12.77% -
  Horiz. % 232.18% 211.65% 1,742.93% 337.90% 136.14% 112.77% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 9,100,667 8,295,959 68,316,359 13,244,484 5,336,012 4,420,123 3,919,634 15.07%
  YoY % 9.70% -87.86% 415.81% 148.21% 20.72% 12.77% -
  Horiz. % 232.18% 211.65% 1,742.93% 337.90% 136.14% 112.77% 100.00%
NOSH 1,659,191 1,659,191 13,086,923 2,545,156 1,263,110 1,215,621 1,114,197 6.86%
  YoY % 0.00% -87.32% 414.19% 101.50% 3.91% 9.10% -
  Horiz. % 148.91% 148.91% 1,174.56% 228.43% 113.37% 109.10% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 12.96 % 2.87 % 0.61 % 16.48 % 9.86 % 10.67 % 14.59 % -1.95%
  YoY % 351.57% 370.49% -96.30% 67.14% -7.59% -26.87% -
  Horiz. % 88.83% 19.67% 4.18% 112.95% 67.58% 73.13% 100.00%
ROE 6.80 % 1.42 % 0.04 % 4.28 % 7.12 % 9.45 % 10.40 % -6.83%
  YoY % 378.87% 3,450.00% -99.07% -39.89% -24.66% -9.13% -
  Horiz. % 65.38% 13.65% 0.38% 41.15% 68.46% 90.87% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 287.76 255.95 30.67 135.11 305.01 322.27 250.83 2.31%
  YoY % 12.43% 734.53% -77.30% -55.70% -5.36% 28.48% -
  Horiz. % 114.72% 102.04% 12.23% 53.87% 121.60% 128.48% 100.00%
EPS 37.31 7.09 0.20 22.29 30.10 34.37 36.60 0.32%
  YoY % 426.23% 3,445.00% -99.10% -25.95% -12.42% -6.09% -
  Horiz. % 101.94% 19.37% 0.55% 60.90% 82.24% 93.91% 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 5.4850 5.0000 5.2202 5.2038 4.2245 3.6361 3.5179 7.68%
  YoY % 9.70% -4.22% 0.32% 23.18% 16.18% 3.36% -
  Horiz. % 155.92% 142.13% 148.39% 147.92% 120.09% 103.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 287.76 255.95 241.89 207.26 232.20 236.11 168.44 9.33%
  YoY % 12.43% 5.81% 16.71% -10.74% -1.66% 40.17% -
  Horiz. % 170.84% 151.95% 143.61% 123.05% 137.85% 140.17% 100.00%
EPS 37.31 7.09 1.55 34.19 22.91 25.18 24.58 7.20%
  YoY % 426.23% 357.42% -95.47% 49.24% -9.02% 2.44% -
  Horiz. % 151.79% 28.84% 6.31% 139.10% 93.21% 102.44% 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 5.4850 5.0000 41.1745 7.9825 3.2160 2.6640 2.3624 15.06%
  YoY % 9.70% -87.86% 415.81% 148.21% 20.72% 12.77% -
  Horiz. % 232.18% 211.65% 1,742.91% 337.90% 136.13% 112.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 8.8500 6.9500 6.8000 7.0000 8.0000 5.8600 5.8500 -
P/RPS 3.08 2.72 22.17 5.18 2.62 1.82 2.33 4.76%
  YoY % 13.24% -87.73% 327.99% 97.71% 43.96% -21.89% -
  Horiz. % 132.19% 116.74% 951.50% 222.32% 112.45% 78.11% 100.00%
P/EPS 23.72 98.01 3,450.20 31.41 26.58 17.05 15.99 6.79%
  YoY % -75.80% -97.16% 10,884.40% 18.17% 55.89% 6.63% -
  Horiz. % 148.34% 612.95% 21,577.24% 196.44% 166.23% 106.63% 100.00%
EY 4.22 1.02 0.03 3.18 3.76 5.86 6.26 -6.36%
  YoY % 313.73% 3,300.00% -99.06% -15.43% -35.84% -6.39% -
  Horiz. % 67.41% 16.29% 0.48% 50.80% 60.06% 93.61% 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 1.61 1.39 1.30 1.35 1.89 1.61 1.66 -0.51%
  YoY % 15.83% 6.92% -3.70% -28.57% 17.39% -3.01% -
  Horiz. % 96.99% 83.73% 78.31% 81.33% 113.86% 96.99% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 28/04/17 27/04/16 05/05/15 24/04/14 26/04/13 26/04/12 -
Price 8.4600 7.6000 6.5000 6.8200 8.0200 6.0000 5.7500 -
P/RPS 2.94 2.97 21.19 5.05 2.63 1.86 2.29 4.25%
  YoY % -1.01% -85.98% 319.60% 92.02% 41.40% -18.78% -
  Horiz. % 128.38% 129.69% 925.33% 220.52% 114.85% 81.22% 100.00%
P/EPS 22.67 107.17 3,297.99 30.60 26.65 17.46 15.71 6.30%
  YoY % -78.85% -96.75% 10,677.74% 14.82% 52.63% 11.14% -
  Horiz. % 144.30% 682.18% 20,992.93% 194.78% 169.64% 111.14% 100.00%
EY 4.41 0.93 0.03 3.27 3.75 5.73 6.36 -5.92%
  YoY % 374.19% 3,000.00% -99.08% -12.80% -34.55% -9.91% -
  Horiz. % 69.34% 14.62% 0.47% 51.42% 58.96% 90.09% 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 1.54 1.52 1.25 1.31 1.90 1.65 1.63 -0.94%
  YoY % 1.32% 21.60% -4.58% -31.05% 15.15% 1.23% -
  Horiz. % 94.48% 93.25% 76.69% 80.37% 116.56% 101.23% 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.
 


 

258  303  547  1147 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 GPACKET-WB 0.1750.00 
 HSI-C7F 0.385+0.005 
 BJLAND 0.235+0.01 
 HSI-H6P 0.19+0.03 
 JAKS 0.825+0.005 
 NETX 0.0150.00 
 HSI-C7E 0.195-0.045 
 MNC 0.0750.00 
 HSI-H6Q 0.41+0.06 
Partners & Brokers