[AIRPORT] YoY TTM 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- 9.46%
YoY- -227.32%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 5,633,966 4,545,474 2,675,551 1,385,296 2,947,132 5,120,349 4,846,837 2.53%
PBT 846,375 729,500 -475,652 -1,901,013 -642,605 640,478 804,651 0.84%
Tax 47,476 -114,889 166,976 586,284 240,945 -104,853 -77,586 -
NP 893,851 614,611 -308,676 -1,314,729 -401,660 535,625 727,065 3.49%
-
NP to SH 893,851 614,611 -308,676 -1,314,729 -401,660 535,625 727,065 3.49%
-
Tax Rate -5.61% 15.75% - - - 16.37% 9.64% -
Total Cost 4,740,115 3,930,863 2,984,227 2,700,025 3,348,792 4,584,724 4,119,772 2.36%
-
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 179,802 64,874 - - - - - -
Div Payout % 20.12% 10.56% - - - - - -
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 15.87% 13.52% -11.54% -94.91% -13.63% 10.46% 15.00% -
ROE 10.20% 7.97% -4.38% -17.70% -4.56% 5.75% 7.94% -
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 314.42 273.24 161.26 83.49 177.62 308.61 292.12 1.23%
EPS 49.88 36.95 -18.60 -79.24 -24.21 32.28 43.82 2.18%
DPS 10.03 3.91 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 314.42 253.67 149.32 77.31 164.47 285.76 270.49 2.53%
EPS 49.88 34.30 -17.23 -73.37 -22.42 29.89 40.58 3.49%
DPS 10.03 3.62 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 3.33 2.61 3.47 8.26 2.67 2.80 3.05 1.47%
P/EPS 20.97 19.30 -30.10 -8.71 -19.58 26.79 20.31 0.53%
EY 4.77 5.18 -3.32 -11.48 -5.11 3.73 4.92 -0.51%
DY 0.96 0.55 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 5.21 8.22 7.80 -
P/RPS 3.36 2.67 3.89 6.95 2.93 2.66 2.67 3.90%
P/EPS 21.17 19.76 -33.70 -7.32 -21.52 25.46 17.80 2.92%
EY 4.72 5.06 -2.97 -13.66 -4.65 3.93 5.62 -2.86%
DY 0.95 0.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.58 1.48 1.30 0.98 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