[AIRPORT] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 84.46%
YoY- 95.04%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,532,168 1,276,283 863,611 461,331 396,687 1,355,160 1,229,545 3.73%
PBT 250,390 87,104 -19,132 -254,877 -384,857 246,779 154,792 8.33%
Tax -40,025 7,651 10,097 72,561 65,139 -48,909 13,700 -
NP 210,365 94,755 -9,035 -182,316 -319,718 197,870 168,492 3.76%
-
NP to SH 210,365 94,755 -9,035 -182,316 -319,718 197,870 168,492 3.76%
-
Tax Rate 15.99% -8.78% - - - 19.82% -8.85% -
Total Cost 1,321,803 1,181,528 872,646 643,647 716,405 1,157,290 1,061,053 3.72%
-
Net Worth 8,767,418 7,707,712 7,049,076 7,427,869 8,805,828 9,308,895 9,162,554 -0.73%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 8,767,418 7,707,712 7,049,076 7,427,869 8,805,828 9,308,895 9,162,554 -0.73%
NOSH 1,791,865 1,668,554 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1.28%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 13.73% 7.42% -1.05% -39.52% -80.60% 14.60% 13.70% -
ROE 2.40% 1.23% -0.13% -2.45% -3.63% 2.13% 1.84% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 85.51 76.72 52.05 27.80 23.91 81.68 74.11 2.41%
EPS 11.74 4.82 -1.42 -11.86 -20.14 11.05 9.28 3.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8929 4.6333 4.2485 4.4768 5.3073 5.6105 5.5223 -1.99%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 85.51 71.23 48.20 25.75 22.14 75.63 68.62 3.73%
EPS 11.74 5.29 -0.50 -10.17 -17.84 11.04 9.40 3.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8929 4.3015 3.9339 4.1453 4.9143 5.1951 5.1134 -0.73%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 10.46 7.13 5.60 6.90 4.74 8.65 8.90 -
P/RPS 12.23 9.29 10.76 24.82 19.83 10.59 12.01 0.30%
P/EPS 89.10 125.18 -1,028.39 -62.79 -24.60 72.53 87.64 0.27%
EY 1.12 0.80 -0.10 -1.59 -4.07 1.38 1.14 -0.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.54 1.32 1.54 0.89 1.54 1.61 4.85%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 29/11/23 29/11/22 29/11/21 30/11/20 27/11/19 21/11/18 -
Price 10.56 7.30 6.27 5.80 5.50 8.22 7.80 -
P/RPS 12.35 9.52 12.05 20.86 23.00 10.06 10.53 2.69%
P/EPS 89.95 128.16 -1,151.43 -52.78 -28.54 68.93 76.81 2.66%
EY 1.11 0.78 -0.09 -1.89 -3.50 1.45 1.30 -2.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.58 1.48 1.30 1.04 1.47 1.41 7.36%

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