[AIRPORT] QoQ 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- 67.69%
YoY- -985.48%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 551,339 461,331 323,416 336,907 263,642 396,687 272,180 59.88%
PBT -215,043 -254,877 -290,538 -280,488 -1,075,110 -384,857 -268,347 -13.69%
Tax 78,310 72,561 64,445 59,191 390,087 65,139 177,279 -41.91%
NP -136,733 -182,316 -226,093 -221,297 -685,023 -319,718 -91,068 31.02%
-
NP to SH -136,733 -182,316 -226,093 -221,297 -685,023 -319,718 -91,068 31.02%
-
Tax Rate - - - - - - - -
Total Cost 688,072 643,647 549,509 558,204 948,665 716,405 363,248 52.91%
-
Net Worth 7,252,493 7,427,869 7,635,435 7,851,627 8,099,344 8,805,828 9,112,281 -14.08%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 7,252,493 7,427,869 7,635,435 7,851,627 8,099,344 8,805,828 9,112,281 -14.08%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -24.80% -39.52% -69.91% -65.68% -259.83% -80.60% -33.46% -
ROE -1.89% -2.45% -2.96% -2.82% -8.46% -3.63% -1.00% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 33.23 27.80 19.49 20.31 15.89 23.91 16.40 59.91%
EPS -9.11 -11.86 -14.49 -14.19 -42.16 -20.14 -6.35 27.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3711 4.4768 4.6019 4.7322 4.8815 5.3073 5.492 -14.08%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 30.77 25.75 18.05 18.80 14.71 22.14 15.19 59.89%
EPS -7.63 -10.17 -12.62 -12.35 -38.23 -17.84 -5.08 31.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0475 4.1453 4.2612 4.3818 4.5201 4.9143 5.0854 -14.08%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 5.98 6.90 6.00 6.25 5.92 4.74 5.45 -
P/RPS 18.00 24.82 30.78 30.78 37.26 19.83 33.22 -33.46%
P/EPS -72.56 -62.79 -44.03 -46.86 -14.34 -24.60 -99.29 -18.82%
EY -1.38 -1.59 -2.27 -2.13 -6.97 -4.07 -1.01 23.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.54 1.30 1.32 1.21 0.89 0.99 24.10%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 23/08/21 28/05/21 26/02/21 30/11/20 27/08/20 -
Price 6.20 5.80 6.07 5.56 5.99 5.50 5.25 -
P/RPS 18.66 20.86 31.14 27.38 37.70 23.00 32.00 -30.13%
P/EPS -75.23 -52.78 -44.54 -41.69 -14.51 -28.54 -95.65 -14.75%
EY -1.33 -1.89 -2.24 -2.40 -6.89 -3.50 -1.05 17.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.30 1.32 1.17 1.23 1.04 0.96 29.72%

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