Highlights

[AIRPORT] YoY TTM Result on 2016-03-31 [#1]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 27-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -37.63%    YoY -     -95.45%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 4,888,224 4,774,515 4,246,646 4,013,497 3,438,819 3,852,653 3,917,544 3.76%
  YoY % 2.38% 12.43% 5.81% 16.71% -10.74% -1.66% -
  Horiz. % 124.78% 121.88% 108.40% 102.45% 87.78% 98.34% 100.00%
PBT 472,501 707,285 248,032 44,852 609,647 546,086 635,150 -4.81%
  YoY % -33.20% 185.16% 453.00% -92.64% 11.64% -14.02% -
  Horiz. % 74.39% 111.36% 39.05% 7.06% 95.98% 85.98% 100.00%
Tax -40,216 -88,609 -126,065 -20,234 -43,020 -166,088 -217,158 -24.49%
  YoY % 54.61% 29.71% -523.04% 52.97% 74.10% 23.52% -
  Horiz. % 18.52% 40.80% 58.05% 9.32% 19.81% 76.48% 100.00%
NP 432,285 618,676 121,967 24,618 566,627 379,998 417,992 0.56%
  YoY % -30.13% 407.25% 395.44% -95.66% 49.11% -9.09% -
  Horiz. % 103.42% 148.01% 29.18% 5.89% 135.56% 90.91% 100.00%
NP to SH 432,285 619,075 117,658 25,793 567,237 380,137 417,789 0.57%
  YoY % -30.17% 426.16% 356.16% -95.45% 49.22% -9.01% -
  Horiz. % 103.47% 148.18% 28.16% 6.17% 135.77% 90.99% 100.00%
Tax Rate 8.51 % 12.53 % 50.83 % 45.11 % 7.06 % 30.41 % 34.19 % -20.68%
  YoY % -32.08% -75.35% 12.68% 538.95% -76.78% -11.06% -
  Horiz. % 24.89% 36.65% 148.67% 131.94% 20.65% 88.94% 100.00%
Total Cost 4,455,939 4,155,839 4,124,679 3,988,879 2,872,192 3,472,655 3,499,552 4.11%
  YoY % 7.22% 0.76% 3.40% 38.88% -17.29% -0.77% -
  Horiz. % 127.33% 118.75% 117.86% 113.98% 82.07% 99.23% 100.00%
Net Worth 9,210,174 9,100,667 8,295,959 68,316,359 13,244,484 5,336,012 4,420,123 13.01%
  YoY % 1.20% 9.70% -87.86% 415.81% 148.21% 20.72% -
  Horiz. % 208.37% 205.89% 187.69% 1,545.58% 299.64% 120.72% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 9,210,174 9,100,667 8,295,959 68,316,359 13,244,484 5,336,012 4,420,123 13.01%
  YoY % 1.20% 9.70% -87.86% 415.81% 148.21% 20.72% -
  Horiz. % 208.37% 205.89% 187.69% 1,545.58% 299.64% 120.72% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 13,086,923 2,545,156 1,263,110 1,215,621 5.32%
  YoY % 0.00% 0.00% -87.32% 414.19% 101.50% 3.91% -
  Horiz. % 136.49% 136.49% 136.49% 1,076.56% 209.37% 103.91% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 8.84 % 12.96 % 2.87 % 0.61 % 16.48 % 9.86 % 10.67 % -3.09%
  YoY % -31.79% 351.57% 370.49% -96.30% 67.14% -7.59% -
  Horiz. % 82.85% 121.46% 26.90% 5.72% 154.45% 92.41% 100.00%
ROE 4.69 % 6.80 % 1.42 % 0.04 % 4.28 % 7.12 % 9.45 % -11.02%
  YoY % -31.03% 378.87% 3,450.00% -99.07% -39.89% -24.66% -
  Horiz. % 49.63% 71.96% 15.03% 0.42% 45.29% 75.34% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 294.61 287.76 255.95 30.67 135.11 305.01 322.27 -1.48%
  YoY % 2.38% 12.43% 734.53% -77.30% -55.70% -5.36% -
  Horiz. % 91.42% 89.29% 79.42% 9.52% 41.92% 94.64% 100.00%
EPS 26.05 37.31 7.09 0.20 22.29 30.10 34.37 -4.51%
  YoY % -30.18% 426.23% 3,445.00% -99.10% -25.95% -12.42% -
  Horiz. % 75.79% 108.55% 20.63% 0.58% 64.85% 87.58% 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 5.5510 5.4850 5.0000 5.2202 5.2038 4.2245 3.6361 7.30%
  YoY % 1.20% 9.70% -4.22% 0.32% 23.18% 16.18% -
  Horiz. % 152.66% 150.85% 137.51% 143.57% 143.11% 116.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 294.61 287.76 255.95 241.89 207.26 232.20 236.11 3.76%
  YoY % 2.38% 12.43% 5.81% 16.71% -10.74% -1.66% -
  Horiz. % 124.78% 121.88% 108.40% 102.45% 87.78% 98.34% 100.00%
EPS 26.05 37.31 7.09 1.55 34.19 22.91 25.18 0.57%
  YoY % -30.18% 426.23% 357.42% -95.47% 49.24% -9.02% -
  Horiz. % 103.46% 148.17% 28.16% 6.16% 135.78% 90.98% 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 5.5510 5.4850 5.0000 41.1745 7.9825 3.2160 2.6640 13.01%
  YoY % 1.20% 9.70% -87.86% 415.81% 148.21% 20.72% -
  Horiz. % 208.37% 205.89% 187.69% 1,545.59% 299.64% 120.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 7.2400 8.8500 6.9500 6.8000 7.0000 8.0000 5.8600 -
P/RPS 2.46 3.08 2.72 22.17 5.18 2.62 1.82 5.15%
  YoY % -20.13% 13.24% -87.73% 327.99% 97.71% 43.96% -
  Horiz. % 135.16% 169.23% 149.45% 1,218.13% 284.62% 143.96% 100.00%
P/EPS 27.79 23.72 98.01 3,450.20 31.41 26.58 17.05 8.48%
  YoY % 17.16% -75.80% -97.16% 10,884.40% 18.17% 55.89% -
  Horiz. % 162.99% 139.12% 574.84% 20,235.78% 184.22% 155.89% 100.00%
EY 3.60 4.22 1.02 0.03 3.18 3.76 5.86 -7.80%
  YoY % -14.69% 313.73% 3,300.00% -99.06% -15.43% -35.84% -
  Horiz. % 61.43% 72.01% 17.41% 0.51% 54.27% 64.16% 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 1.30 1.61 1.39 1.30 1.35 1.89 1.61 -3.50%
  YoY % -19.25% 15.83% 6.92% -3.70% -28.57% 17.39% -
  Horiz. % 80.75% 100.00% 86.34% 80.75% 83.85% 117.39% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 28/05/18 28/04/17 27/04/16 05/05/15 24/04/14 26/04/13 -
Price 7.2900 8.4600 7.6000 6.5000 6.8200 8.0200 6.0000 -
P/RPS 2.47 2.94 2.97 21.19 5.05 2.63 1.86 4.84%
  YoY % -15.99% -1.01% -85.98% 319.60% 92.02% 41.40% -
  Horiz. % 132.80% 158.06% 159.68% 1,139.25% 271.51% 141.40% 100.00%
P/EPS 27.98 22.67 107.17 3,297.99 30.60 26.65 17.46 8.17%
  YoY % 23.42% -78.85% -96.75% 10,677.74% 14.82% 52.63% -
  Horiz. % 160.25% 129.84% 613.80% 18,888.83% 175.26% 152.63% 100.00%
EY 3.57 4.41 0.93 0.03 3.27 3.75 5.73 -7.58%
  YoY % -19.05% 374.19% 3,000.00% -99.08% -12.80% -34.55% -
  Horiz. % 62.30% 76.96% 16.23% 0.52% 57.07% 65.45% 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 1.31 1.54 1.52 1.25 1.31 1.90 1.65 -3.77%
  YoY % -14.94% 1.32% 21.60% -4.58% -31.05% 15.15% -
  Horiz. % 79.39% 93.33% 92.12% 75.76% 79.39% 115.15% 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.
 


 

299  245  592  1076 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.035 
 PWORTH 0.065-0.005 
 GPACKET-WB 0.1250.00 
 KNM-WB 0.285+0.03 
 NETX 0.0150.00 
 VELESTO 0.325+0.01 
 GPACKET 0.545+0.02 
 REACH 0.235-0.005 
 HSI-C5P 0.315+0.03 
 VSOLAR 0.210.00 
Partners & Brokers