[AIRPORT] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -7.58%
YoY- 1148.75%
Quarter Report
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,276,283 1,231,984 1,034,396 1,002,811 863,611 689,755 570,846 70.89%
PBT 87,104 133,910 63,256 445,230 -19,132 -91,094 -150,383 -
Tax 7,651 -31,378 -5,071 -86,091 10,097 32,944 45,625 -69.55%
NP 94,755 102,532 58,185 359,139 -9,035 -58,150 -104,758 -
-
NP to SH 94,755 102,532 58,185 359,139 -9,035 -58,150 -104,758 -
-
Tax Rate -8.78% 23.43% 8.02% 19.34% - - - -
Total Cost 1,181,528 1,129,452 976,211 643,672 872,646 747,905 675,604 45.10%
-
Net Worth 7,707,712 7,654,395 7,495,731 7,426,376 7,049,076 7,065,502 7,137,843 5.24%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 64,874 - - - -
Div Payout % - - - 18.06% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 7,707,712 7,654,395 7,495,731 7,426,376 7,049,076 7,065,502 7,137,843 5.24%
NOSH 1,668,554 1,668,554 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 0.37%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.42% 8.32% 5.63% 35.81% -1.05% -8.43% -18.35% -
ROE 1.23% 1.34% 0.78% 4.84% -0.13% -0.82% -1.47% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 76.72 74.17 62.34 60.44 52.05 41.57 34.41 70.58%
EPS 4.82 5.31 2.65 20.77 -1.42 -4.37 -7.17 -
DPS 0.00 0.00 0.00 3.91 0.00 0.00 0.00 -
NAPS 4.6333 4.6083 4.5177 4.4759 4.2485 4.2584 4.302 5.06%
Adjusted Per Share Value based on latest NOSH - 1,668,554
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 76.49 73.84 61.99 60.10 51.76 41.34 34.21 70.90%
EPS 5.68 6.14 3.49 21.52 -0.54 -3.49 -6.28 -
DPS 0.00 0.00 0.00 3.89 0.00 0.00 0.00 -
NAPS 4.6194 4.5874 4.4924 4.4508 4.2247 4.2345 4.2779 5.24%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 7.13 6.88 6.79 6.56 5.60 6.60 6.95 -
P/RPS 9.29 9.28 10.89 10.85 10.76 15.88 20.20 -40.39%
P/EPS 125.18 111.45 193.62 30.31 -1,028.39 -188.32 -110.08 -
EY 0.80 0.90 0.52 3.30 -0.10 -0.53 -0.91 -
DY 0.00 0.00 0.00 0.60 0.00 0.00 0.00 -
P/NAPS 1.54 1.49 1.50 1.47 1.32 1.55 1.62 -3.31%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 24/08/23 30/05/23 28/02/23 29/11/22 25/08/22 30/05/22 -
Price 7.30 6.93 6.99 6.79 6.27 6.06 6.52 -
P/RPS 9.52 9.34 11.21 11.23 12.05 14.58 18.95 -36.77%
P/EPS 128.16 112.26 199.33 31.37 -1,151.43 -172.91 -103.27 -
EY 0.78 0.89 0.50 3.19 -0.09 -0.58 -0.97 -
DY 0.00 0.00 0.00 0.58 0.00 0.00 0.00 -
P/NAPS 1.58 1.50 1.55 1.52 1.48 1.42 1.52 2.61%

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