[AIRPORT] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 160.64%
YoY- 124.42%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 4,545,474 4,132,802 3,590,573 3,127,023 2,675,551 2,273,271 1,906,932 78.34%
PBT 729,500 623,264 398,260 184,621 -475,652 -711,397 -910,841 -
Tax -114,889 -112,443 -48,121 2,575 166,976 229,440 260,941 -
NP 614,611 510,821 350,139 187,196 -308,676 -481,957 -649,900 -
-
NP to SH 614,611 510,821 350,139 187,196 -308,676 -481,957 -649,900 -
-
Tax Rate 15.75% 18.04% 12.08% -1.39% - - - -
Total Cost 3,930,863 3,621,981 3,240,434 2,939,827 2,984,227 2,755,228 2,556,832 33.17%
-
Net Worth 7,707,712 7,654,395 7,495,731 7,426,376 7,049,076 7,065,502 7,137,843 5.24%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 64,874 64,874 64,874 64,874 - - - -
Div Payout % 10.56% 12.70% 18.53% 34.66% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 7,707,712 7,654,395 7,495,731 7,426,376 7,049,076 7,065,502 7,137,843 5.24%
NOSH 1,668,554 1,668,554 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 0.37%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 13.52% 12.36% 9.75% 5.99% -11.54% -21.20% -34.08% -
ROE 7.97% 6.67% 4.67% 2.52% -4.38% -6.82% -9.10% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 273.24 248.81 216.40 188.47 161.26 137.01 114.93 78.03%
EPS 36.95 30.75 21.10 11.28 -18.60 -29.05 -39.17 -
DPS 3.91 3.91 3.91 3.91 0.00 0.00 0.00 -
NAPS 4.6333 4.6083 4.5177 4.4759 4.2485 4.2584 4.302 5.06%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 253.67 230.64 200.38 174.51 149.32 126.87 106.42 78.34%
EPS 34.30 28.51 19.54 10.45 -17.23 -26.90 -36.27 -
DPS 3.62 3.62 3.62 3.62 0.00 0.00 0.00 -
NAPS 4.3015 4.2717 4.1832 4.1445 3.9339 3.9431 3.9835 5.24%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 7.13 6.88 6.79 6.56 5.60 6.60 6.95 -
P/RPS 2.61 2.77 3.14 3.48 3.47 4.82 6.05 -42.87%
P/EPS 19.30 22.37 32.18 58.14 -30.10 -22.72 -17.74 -
EY 5.18 4.47 3.11 1.72 -3.32 -4.40 -5.64 -
DY 0.55 0.57 0.58 0.60 0.00 0.00 0.00 -
P/NAPS 1.54 1.49 1.50 1.47 1.32 1.55 1.62 -3.31%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 24/08/23 30/05/23 28/02/23 29/11/22 25/08/22 30/05/22 -
Price 7.30 6.93 6.99 6.79 6.27 6.06 6.52 -
P/RPS 2.67 2.79 3.23 3.60 3.89 4.42 5.67 -39.44%
P/EPS 19.76 22.53 33.12 60.18 -33.70 -20.86 -16.65 -
EY 5.06 4.44 3.02 1.66 -2.97 -4.79 -6.01 -
DY 0.54 0.56 0.56 0.58 0.00 0.00 0.00 -
P/NAPS 1.58 1.50 1.55 1.52 1.48 1.42 1.52 2.61%

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