[AIRPORT] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -68.92%
YoY- 155.54%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 4,914,188 3,542,663 2,266,380 1,034,396 3,127,023 2,124,212 1,260,601 147.08%
PBT 506,104 284,270 197,166 63,256 184,621 -260,609 -241,477 -
Tax 37,063 -28,798 -36,449 -5,071 2,575 88,666 78,569 -39.31%
NP 543,167 255,472 160,717 58,185 187,196 -171,943 -162,908 -
-
NP to SH 543,167 255,472 160,717 58,185 187,196 -171,943 -162,908 -
-
Tax Rate -7.32% 10.13% 18.49% 8.02% -1.39% - - -
Total Cost 4,371,021 3,287,191 2,105,663 976,211 2,939,827 2,296,155 1,423,509 110.82%
-
Net Worth 8,000,197 7,707,712 7,654,395 7,495,731 7,426,376 7,049,076 7,065,502 8.61%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 179,802 - - - 64,874 - - -
Div Payout % 33.10% - - - 34.66% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 8,000,197 7,707,712 7,654,395 7,495,731 7,426,376 7,049,076 7,065,502 8.61%
NOSH 1,668,554 1,668,554 1,668,554 1,659,191 1,659,191 1,659,191 1,659,191 0.37%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 11.05% 7.21% 7.09% 5.63% 5.99% -8.09% -12.92% -
ROE 6.79% 3.31% 2.10% 0.78% 2.52% -2.44% -2.31% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 295.18 212.96 136.45 62.34 188.47 128.03 75.98 146.51%
EPS 29.17 12.77 7.96 2.65 7.82 -12.96 -11.54 -
DPS 10.80 0.00 0.00 0.00 3.91 0.00 0.00 -
NAPS 4.8054 4.6333 4.6083 4.5177 4.4759 4.2485 4.2584 8.36%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 294.52 212.32 135.83 61.99 187.41 127.31 75.55 147.08%
EPS 32.55 15.31 9.63 3.49 11.22 -10.30 -9.76 -
DPS 10.78 0.00 0.00 0.00 3.89 0.00 0.00 -
NAPS 4.7947 4.6194 4.5874 4.4924 4.4508 4.2247 4.2345 8.61%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 7.36 7.13 6.88 6.79 6.56 5.60 6.60 -
P/RPS 2.49 3.35 5.04 10.89 3.48 4.37 8.69 -56.43%
P/EPS 22.56 46.43 71.10 193.62 58.14 -54.04 -67.22 -
EY 4.43 2.15 1.41 0.52 1.72 -1.85 -1.49 -
DY 1.47 0.00 0.00 0.00 0.60 0.00 0.00 -
P/NAPS 1.53 1.54 1.49 1.50 1.47 1.32 1.55 -0.85%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 29/11/23 24/08/23 30/05/23 28/02/23 29/11/22 25/08/22 -
Price 8.48 7.30 6.93 6.99 6.79 6.27 6.06 -
P/RPS 2.87 3.43 5.08 11.21 3.60 4.90 7.98 -49.33%
P/EPS 25.99 47.54 71.62 199.33 60.18 -60.50 -61.72 -
EY 3.85 2.10 1.40 0.50 1.66 -1.65 -1.62 -
DY 1.27 0.00 0.00 0.00 0.58 0.00 0.00 -
P/NAPS 1.76 1.58 1.50 1.55 1.52 1.48 1.42 15.33%

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