[AIRPORT] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 25.84%
YoY- 66.81%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 3,590,573 3,127,023 2,675,551 2,273,271 1,906,932 1,672,993 1,385,296 88.79%
PBT 398,260 184,621 -475,652 -711,397 -910,841 -1,040,946 -1,901,013 -
Tax -48,121 2,575 166,976 229,440 260,941 274,507 586,284 -
NP 350,139 187,196 -308,676 -481,957 -649,900 -766,439 -1,314,729 -
-
NP to SH 350,139 187,196 -308,676 -481,957 -649,900 -766,439 -1,314,729 -
-
Tax Rate 12.08% -1.39% - - - - - -
Total Cost 3,240,434 2,939,827 2,984,227 2,755,228 2,556,832 2,439,432 2,700,025 12.94%
-
Net Worth 7,495,731 7,426,376 7,049,076 7,065,502 7,137,843 7,252,493 7,427,869 0.60%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 64,874 64,874 - - - - - -
Div Payout % 18.53% 34.66% - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 7,495,731 7,426,376 7,049,076 7,065,502 7,137,843 7,252,493 7,427,869 0.60%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 9.75% 5.99% -11.54% -21.20% -34.08% -45.81% -94.91% -
ROE 4.67% 2.52% -4.38% -6.82% -9.10% -10.57% -17.70% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 216.40 188.47 161.26 137.01 114.93 100.83 83.49 88.79%
EPS 21.10 11.28 -18.60 -29.05 -39.17 -46.19 -79.24 -
DPS 3.91 3.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5177 4.4759 4.2485 4.2584 4.302 4.3711 4.4768 0.60%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 215.19 187.41 160.35 136.24 114.29 100.27 83.02 88.80%
EPS 20.98 11.22 -18.50 -28.88 -38.95 -45.93 -78.79 -
DPS 3.89 3.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4924 4.4508 4.2247 4.2345 4.2779 4.3466 4.4517 0.60%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 6.79 6.56 5.60 6.60 6.95 5.98 6.90 -
P/RPS 3.14 3.48 3.47 4.82 6.05 5.93 8.26 -47.55%
P/EPS 32.18 58.14 -30.10 -22.72 -17.74 -12.95 -8.71 -
EY 3.11 1.72 -3.32 -4.40 -5.64 -7.72 -11.48 -
DY 0.58 0.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.47 1.32 1.55 1.62 1.37 1.54 -1.74%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 28/02/23 29/11/22 25/08/22 30/05/22 28/02/22 29/11/21 -
Price 6.99 6.79 6.27 6.06 6.52 6.15 5.80 -
P/RPS 3.23 3.60 3.89 4.42 5.67 6.10 6.95 -40.02%
P/EPS 33.12 60.18 -33.70 -20.86 -16.65 -13.31 -7.32 -
EY 3.02 1.66 -2.97 -4.79 -6.01 -7.51 -13.66 -
DY 0.56 0.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.52 1.48 1.42 1.52 1.41 1.30 12.45%

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