[AIRPORT] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 80.17%
YoY- -985.48%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,351,344 1,034,396 570,846 336,907 933,836 1,252,318 1,215,796 1.77%
PBT 214,642 63,256 -150,383 -280,488 -35,547 164,626 472,717 -12.31%
Tax -24,653 -5,071 45,625 59,191 15,160 -15,045 -28,118 -2.16%
NP 189,989 58,185 -104,758 -221,297 -20,387 149,581 444,599 -13.20%
-
NP to SH 189,989 58,185 -104,758 -221,297 -20,387 149,581 444,599 -13.20%
-
Tax Rate 11.49% 8.02% - - - 9.14% 5.95% -
Total Cost 1,161,355 976,211 675,604 558,204 954,223 1,102,737 771,197 7.05%
-
Net Worth 8,192,769 7,495,731 7,137,843 7,851,627 9,190,927 9,210,174 9,100,667 -1.73%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 8,192,769 7,495,731 7,137,843 7,851,627 9,190,927 9,210,174 9,100,667 -1.73%
NOSH 1,668,554 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 0.09%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 14.06% 5.63% -18.35% -65.68% -2.18% 11.94% 36.57% -
ROE 2.32% 0.78% -1.47% -2.82% -0.22% 1.62% 4.89% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 80.99 62.34 34.41 20.31 56.28 75.48 73.28 1.67%
EPS 10.53 2.65 -7.17 -14.19 -2.09 8.16 25.94 -13.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9101 4.5177 4.302 4.7322 5.5394 5.551 5.485 -1.82%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 75.42 57.73 31.86 18.80 52.12 69.89 67.85 1.77%
EPS 10.60 3.25 -5.85 -12.35 -1.14 8.35 24.81 -13.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5722 4.1832 3.9835 4.3818 5.1293 5.14 5.0789 -1.73%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 9.96 6.79 6.95 6.25 4.32 7.24 8.85 -
P/RPS 12.30 10.89 20.20 30.78 7.68 9.59 12.08 0.30%
P/EPS 87.47 193.62 -110.08 -46.86 -351.58 80.31 33.03 17.60%
EY 1.14 0.52 -0.91 -2.13 -0.28 1.25 3.03 -15.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.50 1.62 1.32 0.78 1.30 1.61 3.93%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 30/05/22 28/05/21 22/05/20 31/05/19 28/05/18 -
Price 9.93 6.99 6.52 5.56 4.94 7.29 8.46 -
P/RPS 12.26 11.21 18.95 27.38 8.78 9.66 11.55 0.99%
P/EPS 87.21 199.33 -103.27 -41.69 -402.04 80.86 31.57 18.43%
EY 1.15 0.50 -0.97 -2.40 -0.25 1.24 3.17 -15.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.55 1.52 1.17 0.89 1.31 1.54 4.62%

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