[AIRPORT] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 24.33%
YoY- 155.54%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 4,914,188 4,723,550 4,532,760 4,137,584 3,127,023 2,832,282 2,521,202 55.84%
PBT 506,104 379,026 394,332 253,024 184,621 -347,478 -482,954 -
Tax 37,063 -38,397 -72,898 -20,284 2,575 118,221 157,138 -61.72%
NP 543,167 340,629 321,434 232,740 187,196 -229,257 -325,816 -
-
NP to SH 543,167 340,629 321,434 232,740 187,196 -229,257 -325,816 -
-
Tax Rate -7.32% 10.13% 18.49% 8.02% -1.39% - - -
Total Cost 4,371,021 4,382,921 4,211,326 3,904,844 2,939,827 3,061,539 2,847,018 32.98%
-
Net Worth 8,000,197 7,707,712 7,654,395 7,495,731 7,426,376 7,049,076 7,065,502 8.61%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 179,802 - - - 64,874 - - -
Div Payout % 33.10% - - - 34.66% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 8,000,197 7,707,712 7,654,395 7,495,731 7,426,376 7,049,076 7,065,502 8.61%
NOSH 1,668,554 1,668,554 1,668,554 1,659,191 1,659,191 1,659,191 1,659,191 0.37%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 11.05% 7.21% 7.09% 5.63% 5.99% -8.09% -12.92% -
ROE 6.79% 4.42% 4.20% 3.10% 2.52% -3.25% -4.61% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 295.18 283.94 272.89 249.37 188.47 170.70 151.95 55.50%
EPS 29.17 17.03 15.92 10.60 7.82 -17.28 -23.08 -
DPS 10.80 0.00 0.00 0.00 3.91 0.00 0.00 -
NAPS 4.8054 4.6333 4.6083 4.5177 4.4759 4.2485 4.2584 8.36%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 274.25 263.61 252.96 230.91 174.51 158.06 140.70 55.85%
EPS 30.31 19.01 17.94 12.99 10.45 -12.79 -18.18 -
DPS 10.03 0.00 0.00 0.00 3.62 0.00 0.00 -
NAPS 4.4647 4.3015 4.2717 4.1832 4.1445 3.9339 3.9431 8.61%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 7.36 7.13 6.88 6.79 6.56 5.60 6.60 -
P/RPS 2.49 2.51 2.52 2.72 3.48 3.28 4.34 -30.88%
P/EPS 22.56 34.82 35.55 48.41 58.14 -40.53 -33.61 -
EY 4.43 2.87 2.81 2.07 1.72 -2.47 -2.98 -
DY 1.47 0.00 0.00 0.00 0.60 0.00 0.00 -
P/NAPS 1.53 1.54 1.49 1.50 1.47 1.32 1.55 -0.85%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 29/11/23 24/08/23 30/05/23 28/02/23 29/11/22 25/08/22 -
Price 8.48 7.30 6.93 6.99 6.79 6.27 6.06 -
P/RPS 2.87 2.57 2.54 2.80 3.60 3.67 3.99 -19.67%
P/EPS 25.99 35.65 35.81 49.83 60.18 -45.38 -30.86 -
EY 3.85 2.80 2.79 2.01 1.66 -2.20 -3.24 -
DY 1.27 0.00 0.00 0.00 0.58 0.00 0.00 -
P/NAPS 1.76 1.58 1.50 1.55 1.52 1.48 1.42 15.33%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment