[AIRPORT] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 20.32%
YoY- 299.11%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 5,378,081 5,231,126 4,914,188 4,545,474 4,132,802 3,590,573 3,127,023 43.59%
PBT 683,089 657,490 506,104 729,500 623,264 398,260 184,621 139.41%
Tax 95,152 17,481 37,063 -114,889 -112,443 -48,121 2,575 1011.85%
NP 778,241 674,971 543,167 614,611 510,821 350,139 187,196 158.77%
-
NP to SH 778,241 674,971 543,167 614,611 510,821 350,139 187,196 158.77%
-
Tax Rate -13.93% -2.66% -7.32% 15.75% 18.04% 12.08% -1.39% -
Total Cost 4,599,840 4,556,155 4,371,021 3,930,863 3,621,981 3,240,434 2,939,827 34.81%
-
Net Worth 8,185,427 8,192,769 8,000,197 7,707,712 7,654,395 7,495,731 7,426,376 6.70%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 179,802 179,802 179,802 64,874 64,874 64,874 64,874 97.43%
Div Payout % 23.10% 26.64% 33.10% 10.56% 12.70% 18.53% 34.66% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 8,185,427 8,192,769 8,000,197 7,707,712 7,654,395 7,495,731 7,426,376 6.70%
NOSH 1,668,554 1,668,554 1,668,554 1,668,554 1,668,554 1,659,191 1,659,191 0.37%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 14.47% 12.90% 11.05% 13.52% 12.36% 9.75% 5.99% -
ROE 9.51% 8.24% 6.79% 7.97% 6.67% 4.67% 2.52% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 322.32 313.51 295.18 273.24 248.81 216.40 188.47 43.05%
EPS 46.64 40.45 32.63 36.95 30.75 21.10 11.28 157.83%
DPS 10.80 10.80 10.80 3.91 3.91 3.91 3.91 96.98%
NAPS 4.9057 4.9101 4.8054 4.6333 4.6083 4.5177 4.4759 6.30%
Adjusted Per Share Value based on latest NOSH - 1,668,554
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 322.32 313.51 294.52 272.42 247.69 215.19 187.41 43.59%
EPS 46.64 40.45 32.55 36.83 30.61 20.98 11.22 158.75%
DPS 10.80 10.80 10.78 3.89 3.89 3.89 3.89 97.66%
NAPS 4.9057 4.9101 4.7947 4.6194 4.5874 4.4924 4.4508 6.70%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 9.90 9.96 7.36 7.13 6.88 6.79 6.56 -
P/RPS 3.07 3.18 2.49 2.61 2.77 3.14 3.48 -8.02%
P/EPS 21.23 24.62 22.56 19.30 22.37 32.18 58.14 -48.94%
EY 4.71 4.06 4.43 5.18 4.47 3.11 1.72 95.85%
DY 1.09 1.08 1.47 0.55 0.57 0.58 0.60 48.93%
P/NAPS 2.02 2.03 1.53 1.54 1.49 1.50 1.47 23.62%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 30/05/24 29/02/24 29/11/23 24/08/23 30/05/23 28/02/23 -
Price 10.50 9.93 8.48 7.30 6.93 6.99 6.79 -
P/RPS 3.26 3.17 2.87 2.67 2.79 3.23 3.60 -6.40%
P/EPS 22.51 24.55 25.99 19.76 22.53 33.12 60.18 -48.11%
EY 4.44 4.07 3.85 5.06 4.44 3.02 1.66 92.80%
DY 1.03 1.09 1.27 0.54 0.56 0.56 0.58 46.69%
P/NAPS 2.14 2.02 1.76 1.58 1.50 1.55 1.52 25.64%

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