[AIRPORT] QoQ TTM Result on 30-Sep-2022 [#3]

Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 35.95%
YoY- 76.52%
Quarter Report
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 4,132,802 3,590,573 3,127,023 2,675,551 2,273,271 1,906,932 1,672,993 83.04%
PBT 623,264 398,260 184,621 -475,652 -711,397 -910,841 -1,040,946 -
Tax -112,443 -48,121 2,575 166,976 229,440 260,941 274,507 -
NP 510,821 350,139 187,196 -308,676 -481,957 -649,900 -766,439 -
-
NP to SH 510,821 350,139 187,196 -308,676 -481,957 -649,900 -766,439 -
-
Tax Rate 18.04% 12.08% -1.39% - - - - -
Total Cost 3,621,981 3,240,434 2,939,827 2,984,227 2,755,228 2,556,832 2,439,432 30.24%
-
Net Worth 7,654,395 7,495,731 7,426,376 7,049,076 7,065,502 7,137,843 7,252,493 3.67%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 64,874 64,874 64,874 - - - - -
Div Payout % 12.70% 18.53% 34.66% - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 7,654,395 7,495,731 7,426,376 7,049,076 7,065,502 7,137,843 7,252,493 3.67%
NOSH 1,668,554 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 0.37%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 12.36% 9.75% 5.99% -11.54% -21.20% -34.08% -45.81% -
ROE 6.67% 4.67% 2.52% -4.38% -6.82% -9.10% -10.57% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 248.81 216.40 188.47 161.26 137.01 114.93 100.83 82.90%
EPS 30.75 21.10 11.28 -18.60 -29.05 -39.17 -46.19 -
DPS 3.91 3.91 3.91 0.00 0.00 0.00 0.00 -
NAPS 4.6083 4.5177 4.4759 4.2485 4.2584 4.302 4.3711 3.59%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 247.69 215.19 187.41 160.35 136.24 114.29 100.27 83.03%
EPS 30.61 20.98 11.22 -18.50 -28.88 -38.95 -45.93 -
DPS 3.89 3.89 3.89 0.00 0.00 0.00 0.00 -
NAPS 4.5874 4.4924 4.4508 4.2247 4.2345 4.2779 4.3466 3.67%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 6.88 6.79 6.56 5.60 6.60 6.95 5.98 -
P/RPS 2.77 3.14 3.48 3.47 4.82 6.05 5.93 -39.88%
P/EPS 22.37 32.18 58.14 -30.10 -22.72 -17.74 -12.95 -
EY 4.47 3.11 1.72 -3.32 -4.40 -5.64 -7.72 -
DY 0.57 0.58 0.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.50 1.47 1.32 1.55 1.62 1.37 5.77%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 30/05/23 28/02/23 29/11/22 25/08/22 30/05/22 28/02/22 -
Price 6.93 6.99 6.79 6.27 6.06 6.52 6.15 -
P/RPS 2.79 3.23 3.60 3.89 4.42 5.67 6.10 -40.72%
P/EPS 22.53 33.12 60.18 -33.70 -20.86 -16.65 -13.31 -
EY 4.44 3.02 1.66 -2.97 -4.79 -6.01 -7.51 -
DY 0.56 0.56 0.58 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.55 1.52 1.48 1.42 1.52 1.41 4.22%

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