[AIRPORT] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 19.36%
YoY- 42.98%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 689,755 570,846 551,339 461,331 323,416 336,907 263,642 90.20%
PBT -91,094 -150,383 -215,043 -254,877 -290,538 -280,488 -1,075,110 -80.79%
Tax 32,944 45,625 78,310 72,561 64,445 59,191 390,087 -80.83%
NP -58,150 -104,758 -136,733 -182,316 -226,093 -221,297 -685,023 -80.77%
-
NP to SH -58,150 -104,758 -136,733 -182,316 -226,093 -221,297 -685,023 -80.77%
-
Tax Rate - - - - - - - -
Total Cost 747,905 675,604 688,072 643,647 549,509 558,204 948,665 -14.69%
-
Net Worth 7,065,502 7,137,843 7,252,493 7,427,869 7,635,435 7,851,627 8,099,344 -8.72%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 7,065,502 7,137,843 7,252,493 7,427,869 7,635,435 7,851,627 8,099,344 -8.72%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -8.43% -18.35% -24.80% -39.52% -69.91% -65.68% -259.83% -
ROE -0.82% -1.47% -1.89% -2.45% -2.96% -2.82% -8.46% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 41.57 34.41 33.23 27.80 19.49 20.31 15.89 90.19%
EPS -4.37 -7.17 -9.11 -11.86 -14.49 -14.19 -42.16 -78.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2584 4.302 4.3711 4.4768 4.6019 4.7322 4.8815 -8.72%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 41.34 34.21 33.04 27.65 19.38 20.19 15.80 90.21%
EPS -3.49 -6.28 -8.19 -10.93 -13.55 -13.26 -41.05 -80.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2345 4.2779 4.3466 4.4517 4.5761 4.7056 4.8541 -8.72%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 6.60 6.95 5.98 6.90 6.00 6.25 5.92 -
P/RPS 15.88 20.20 18.00 24.82 30.78 30.78 37.26 -43.45%
P/EPS -188.32 -110.08 -72.56 -62.79 -44.03 -46.86 -14.34 459.25%
EY -0.53 -0.91 -1.38 -1.59 -2.27 -2.13 -6.97 -82.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.62 1.37 1.54 1.30 1.32 1.21 18.00%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 30/05/22 28/02/22 29/11/21 23/08/21 28/05/21 26/02/21 -
Price 6.06 6.52 6.20 5.80 6.07 5.56 5.99 -
P/RPS 14.58 18.95 18.66 20.86 31.14 27.38 37.70 -47.01%
P/EPS -172.91 -103.27 -75.23 -52.78 -44.54 -41.69 -14.51 424.09%
EY -0.58 -0.97 -1.33 -1.89 -2.24 -2.40 -6.89 -80.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.52 1.42 1.30 1.32 1.17 1.23 10.07%

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