[AIRPORT] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -158.87%
YoY- -307.84%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,121,654 660,323 336,907 1,866,345 1,602,703 1,206,016 933,836 12.98%
PBT -825,903 -571,026 -280,488 -1,763,861 -688,751 -303,894 -35,547 712.68%
Tax 196,197 123,636 59,191 647,665 257,578 192,439 15,160 450.36%
NP -629,706 -447,390 -221,297 -1,116,196 -431,173 -111,455 -20,387 882.38%
-
NP to SH -629,706 -447,390 -221,297 -1,116,196 -431,173 -111,455 -20,387 882.38%
-
Tax Rate - - - - - - - -
Total Cost 1,751,360 1,107,713 558,204 2,982,541 2,033,876 1,317,471 954,223 49.84%
-
Net Worth 7,427,869 7,635,435 7,851,627 8,099,344 8,805,828 9,112,281 9,190,927 -13.22%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 7,427,869 7,635,435 7,851,627 8,099,344 8,805,828 9,112,281 9,190,927 -13.22%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -56.14% -67.75% -65.68% -59.81% -26.90% -9.24% -2.18% -
ROE -8.48% -5.86% -2.82% -13.78% -4.90% -1.22% -0.22% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 67.60 39.80 20.31 112.49 96.60 72.69 56.28 12.98%
EPS -40.54 -28.68 -14.19 -70.75 -28.59 -8.45 -2.09 620.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4768 4.6019 4.7322 4.8815 5.3073 5.492 5.5394 -13.22%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 62.60 36.85 18.80 104.16 89.44 67.31 52.12 12.97%
EPS -35.14 -24.97 -12.35 -62.29 -24.06 -6.22 -1.14 881.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1453 4.2612 4.3818 4.5201 4.9143 5.0854 5.1293 -13.22%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 6.90 6.00 6.25 5.92 4.74 5.45 4.32 -
P/RPS 10.21 15.08 30.78 5.26 4.91 7.50 7.68 20.88%
P/EPS -18.18 -22.25 -46.86 -8.80 -18.24 -81.13 -351.58 -86.09%
EY -5.50 -4.49 -2.13 -11.36 -5.48 -1.23 -0.28 626.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.30 1.32 1.21 0.89 0.99 0.78 57.31%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 23/08/21 28/05/21 26/02/21 30/11/20 27/08/20 22/05/20 -
Price 5.80 6.07 5.56 5.99 5.50 5.25 4.94 -
P/RPS 8.58 15.25 27.38 5.33 5.69 7.22 8.78 -1.52%
P/EPS -15.28 -22.51 -41.69 -8.90 -21.16 -78.15 -402.04 -88.67%
EY -6.54 -4.44 -2.40 -11.23 -4.72 -1.28 -0.25 779.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.32 1.17 1.23 1.04 0.96 0.89 28.70%

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