Highlights

[AIRPORT] YoY TTM Result on 2018-03-31 [#1]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 28-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     161.78%    YoY -     426.16%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 4,894,625 4,888,224 4,774,515 4,246,646 4,013,497 3,438,819 3,852,653 4.07%
  YoY % 0.13% 2.38% 12.43% 5.81% 16.71% -10.74% -
  Horiz. % 127.05% 126.88% 123.93% 110.23% 104.17% 89.26% 100.00%
PBT 458,978 472,501 707,285 248,032 44,852 609,647 546,086 -2.85%
  YoY % -2.86% -33.20% 185.16% 453.00% -92.64% 11.64% -
  Horiz. % 84.05% 86.53% 129.52% 45.42% 8.21% 111.64% 100.00%
Tax -91,904 -40,216 -88,609 -126,065 -20,234 -43,020 -166,088 -9.38%
  YoY % -128.53% 54.61% 29.71% -523.04% 52.97% 74.10% -
  Horiz. % 55.33% 24.21% 53.35% 75.90% 12.18% 25.90% 100.00%
NP 367,074 432,285 618,676 121,967 24,618 566,627 379,998 -0.57%
  YoY % -15.09% -30.13% 407.25% 395.44% -95.66% 49.11% -
  Horiz. % 96.60% 113.76% 162.81% 32.10% 6.48% 149.11% 100.00%
NP to SH 367,074 432,285 619,075 117,658 25,793 567,237 380,137 -0.58%
  YoY % -15.09% -30.17% 426.16% 356.16% -95.45% 49.22% -
  Horiz. % 96.56% 113.72% 162.86% 30.95% 6.79% 149.22% 100.00%
Tax Rate 20.02 % 8.51 % 12.53 % 50.83 % 45.11 % 7.06 % 30.41 % -6.72%
  YoY % 135.25% -32.08% -75.35% 12.68% 538.95% -76.78% -
  Horiz. % 65.83% 27.98% 41.20% 167.15% 148.34% 23.22% 100.00%
Total Cost 4,527,551 4,455,939 4,155,839 4,124,679 3,988,879 2,872,192 3,472,655 4.52%
  YoY % 1.61% 7.22% 0.76% 3.40% 38.88% -17.29% -
  Horiz. % 130.38% 128.32% 119.67% 118.78% 114.87% 82.71% 100.00%
Net Worth 9,190,927 9,210,174 9,100,667 8,295,959 68,316,359 13,244,484 5,336,012 9.48%
  YoY % -0.21% 1.20% 9.70% -87.86% 415.81% 148.21% -
  Horiz. % 172.24% 172.60% 170.55% 155.47% 1,280.29% 248.21% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 9,190,927 9,210,174 9,100,667 8,295,959 68,316,359 13,244,484 5,336,012 9.48%
  YoY % -0.21% 1.20% 9.70% -87.86% 415.81% 148.21% -
  Horiz. % 172.24% 172.60% 170.55% 155.47% 1,280.29% 248.21% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 13,086,923 2,545,156 1,263,110 4.65%
  YoY % 0.00% 0.00% 0.00% -87.32% 414.19% 101.50% -
  Horiz. % 131.36% 131.36% 131.36% 131.36% 1,036.09% 201.50% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.50 % 8.84 % 12.96 % 2.87 % 0.61 % 16.48 % 9.86 % -4.45%
  YoY % -15.16% -31.79% 351.57% 370.49% -96.30% 67.14% -
  Horiz. % 76.06% 89.66% 131.44% 29.11% 6.19% 167.14% 100.00%
ROE 3.99 % 4.69 % 6.80 % 1.42 % 0.04 % 4.28 % 7.12 % -9.19%
  YoY % -14.93% -31.03% 378.87% 3,450.00% -99.07% -39.89% -
  Horiz. % 56.04% 65.87% 95.51% 19.94% 0.56% 60.11% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 295.00 294.61 287.76 255.95 30.67 135.11 305.01 -0.55%
  YoY % 0.13% 2.38% 12.43% 734.53% -77.30% -55.70% -
  Horiz. % 96.72% 96.59% 94.34% 83.92% 10.06% 44.30% 100.00%
EPS 22.12 26.05 37.31 7.09 0.20 22.29 30.10 -5.00%
  YoY % -15.09% -30.18% 426.23% 3,445.00% -99.10% -25.95% -
  Horiz. % 73.49% 86.54% 123.95% 23.55% 0.66% 74.05% 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 5.5394 5.5510 5.4850 5.0000 5.2202 5.2038 4.2245 4.62%
  YoY % -0.21% 1.20% 9.70% -4.22% 0.32% 23.18% -
  Horiz. % 131.13% 131.40% 129.84% 118.36% 123.57% 123.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 295.00 294.61 287.76 255.95 241.89 207.26 232.20 4.07%
  YoY % 0.13% 2.38% 12.43% 5.81% 16.71% -10.74% -
  Horiz. % 127.05% 126.88% 123.93% 110.23% 104.17% 89.26% 100.00%
EPS 22.12 26.05 37.31 7.09 1.55 34.19 22.91 -0.58%
  YoY % -15.09% -30.18% 426.23% 357.42% -95.47% 49.24% -
  Horiz. % 96.55% 113.71% 162.85% 30.95% 6.77% 149.24% 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 5.5394 5.5510 5.4850 5.0000 41.1745 7.9825 3.2160 9.48%
  YoY % -0.21% 1.20% 9.70% -87.86% 415.81% 148.21% -
  Horiz. % 172.25% 172.61% 170.55% 155.47% 1,280.30% 248.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 4.3200 7.2400 8.8500 6.9500 6.8000 7.0000 8.0000 -
P/RPS 1.46 2.46 3.08 2.72 22.17 5.18 2.62 -9.28%
  YoY % -40.65% -20.13% 13.24% -87.73% 327.99% 97.71% -
  Horiz. % 55.73% 93.89% 117.56% 103.82% 846.18% 197.71% 100.00%
P/EPS 19.53 27.79 23.72 98.01 3,450.20 31.41 26.58 -5.00%
  YoY % -29.72% 17.16% -75.80% -97.16% 10,884.40% 18.17% -
  Horiz. % 73.48% 104.55% 89.24% 368.74% 12,980.44% 118.17% 100.00%
EY 5.12 3.60 4.22 1.02 0.03 3.18 3.76 5.28%
  YoY % 42.22% -14.69% 313.73% 3,300.00% -99.06% -15.43% -
  Horiz. % 136.17% 95.74% 112.23% 27.13% 0.80% 84.57% 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 0.78 1.30 1.61 1.39 1.30 1.35 1.89 -13.70%
  YoY % -40.00% -19.25% 15.83% 6.92% -3.70% -28.57% -
  Horiz. % 41.27% 68.78% 85.19% 73.54% 68.78% 71.43% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/05/20 31/05/19 28/05/18 28/04/17 27/04/16 05/05/15 24/04/14 -
Price 4.9400 7.3400 8.4600 7.6000 6.5000 6.8200 8.0200 -
P/RPS 1.67 2.49 2.94 2.97 21.19 5.05 2.63 -7.28%
  YoY % -32.93% -15.31% -1.01% -85.98% 319.60% 92.02% -
  Horiz. % 63.50% 94.68% 111.79% 112.93% 805.70% 192.02% 100.00%
P/EPS 22.33 28.17 22.67 107.17 3,297.99 30.60 26.65 -2.90%
  YoY % -20.73% 24.26% -78.85% -96.75% 10,677.74% 14.82% -
  Horiz. % 83.79% 105.70% 85.07% 402.14% 12,375.20% 114.82% 100.00%
EY 4.48 3.55 4.41 0.93 0.03 3.27 3.75 3.01%
  YoY % 26.20% -19.50% 374.19% 3,000.00% -99.08% -12.80% -
  Horiz. % 119.47% 94.67% 117.60% 24.80% 0.80% 87.20% 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 0.89 1.32 1.54 1.52 1.25 1.31 1.90 -11.86%
  YoY % -32.58% -14.29% 1.32% 21.60% -4.58% -31.05% -
  Horiz. % 46.84% 69.47% 81.05% 80.00% 65.79% 68.95% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

585  513  444  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.27+0.01 
 NICE 0.23+0.115 
 PHB 0.035+0.005 
 IRIS 0.435+0.06 
 PHB-WB 0.025+0.005 
 BORNOIL 0.050.00 
 K1 0.63+0.025 
 FINTEC 0.125-0.005 
 XDL 0.07+0.005 
 BIOHLDG 0.35+0.01 

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