[AIRPORT] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -21.71%
YoY- 31.33%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,124,212 1,260,601 570,846 1,672,993 1,121,654 660,323 336,907 240.90%
PBT -260,609 -241,477 -150,383 -1,040,946 -825,903 -571,026 -280,488 -4.77%
Tax 88,666 78,569 45,625 274,507 196,197 123,636 59,191 30.88%
NP -171,943 -162,908 -104,758 -766,439 -629,706 -447,390 -221,297 -15.47%
-
NP to SH -171,943 -162,908 -104,758 -766,439 -629,706 -447,390 -221,297 -15.47%
-
Tax Rate - - - - - - - -
Total Cost 2,296,155 1,423,509 675,604 2,439,432 1,751,360 1,107,713 558,204 156.50%
-
Net Worth 7,049,076 7,065,502 7,137,843 7,252,493 7,427,869 7,635,435 7,851,627 -6.92%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 7,049,076 7,065,502 7,137,843 7,252,493 7,427,869 7,635,435 7,851,627 -6.92%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -8.09% -12.92% -18.35% -45.81% -56.14% -67.75% -65.68% -
ROE -2.44% -2.31% -1.47% -10.57% -8.48% -5.86% -2.82% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 128.03 75.98 34.41 100.83 67.60 39.80 20.31 240.86%
EPS -12.96 -11.54 -7.17 -49.66 -40.54 -28.68 -14.19 -5.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2485 4.2584 4.302 4.3711 4.4768 4.6019 4.7322 -6.92%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 118.55 70.35 31.86 93.37 62.60 36.85 18.80 240.93%
EPS -9.60 -9.09 -5.85 -42.77 -35.14 -24.97 -12.35 -15.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9339 3.9431 3.9835 4.0475 4.1453 4.2612 4.3818 -6.93%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 5.60 6.60 6.95 5.98 6.90 6.00 6.25 -
P/RPS 4.37 8.69 20.20 5.93 10.21 15.08 30.78 -72.75%
P/EPS -54.04 -67.22 -110.08 -12.95 -18.18 -22.25 -46.86 9.96%
EY -1.85 -1.49 -0.91 -7.72 -5.50 -4.49 -2.13 -8.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.55 1.62 1.37 1.54 1.30 1.32 0.00%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 25/08/22 30/05/22 28/02/22 29/11/21 23/08/21 28/05/21 -
Price 6.27 6.06 6.52 6.20 5.80 6.07 5.56 -
P/RPS 4.90 7.98 18.95 6.15 8.58 15.25 27.38 -68.20%
P/EPS -60.50 -61.72 -103.27 -13.42 -15.28 -22.51 -41.69 28.14%
EY -1.65 -1.62 -0.97 -7.45 -6.54 -4.44 -2.40 -22.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.42 1.52 1.42 1.30 1.32 1.17 16.94%

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