[AIRPORT] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 25.0%
YoY- 80.04%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,371,525 1,002,811 551,339 263,642 1,344,429 1,251,671 1,246,806 1.60%
PBT 221,834 445,230 -215,043 -1,075,110 46,146 27,473 51,532 27.52%
Tax 65,861 -86,091 78,310 390,087 -16,633 623 -23,674 -
NP 287,695 359,139 -136,733 -685,023 29,513 28,096 27,858 47.54%
-
NP to SH 287,695 359,139 -136,733 -685,023 29,513 28,096 27,858 47.54%
-
Tax Rate -29.69% 19.34% - - 36.04% -2.27% 45.94% -
Total Cost 1,083,830 643,672 688,072 948,665 1,314,916 1,223,575 1,218,948 -1.93%
-
Net Worth 8,000,197 7,426,376 7,252,493 8,099,344 9,325,321 9,140,653 9,011,402 -1.96%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 179,802 64,874 - - - - - -
Div Payout % 62.50% 18.06% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 8,000,197 7,426,376 7,252,493 8,099,344 9,325,321 9,140,653 9,011,402 -1.96%
NOSH 1,668,554 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 0.09%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 20.98% 35.81% -24.80% -259.83% 2.20% 2.24% 2.23% -
ROE 3.60% 4.84% -1.89% -8.46% 0.32% 0.31% 0.31% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 82.38 60.44 33.23 15.89 81.03 75.44 75.15 1.54%
EPS 16.41 20.77 -9.11 -42.16 0.91 -0.05 -0.07 -
DPS 10.80 3.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8054 4.4759 4.3711 4.8815 5.6204 5.5091 5.4312 -2.01%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 82.20 60.10 33.04 15.80 80.57 75.02 74.72 1.60%
EPS 17.24 21.52 -8.19 -41.05 1.77 1.68 1.67 47.53%
DPS 10.78 3.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7947 4.4508 4.3466 4.8541 5.5889 5.4782 5.4007 -1.96%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 7.36 6.56 5.98 5.92 7.60 8.38 8.79 -
P/RPS 8.93 10.85 18.00 37.26 9.38 11.11 11.70 -4.40%
P/EPS 42.59 30.31 -72.56 -14.34 427.26 494.88 523.52 -34.16%
EY 2.35 3.30 -1.38 -6.97 0.23 0.20 0.19 52.04%
DY 1.47 0.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.47 1.37 1.21 1.35 1.52 1.62 -0.94%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 21/02/18 -
Price 8.48 6.79 6.20 5.99 6.59 8.17 8.89 -
P/RPS 10.29 11.23 18.66 37.70 8.13 10.83 11.83 -2.29%
P/EPS 49.07 31.37 -75.23 -14.51 370.48 482.47 529.48 -32.71%
EY 2.04 3.19 -1.33 -6.89 0.27 0.21 0.19 48.50%
DY 1.27 0.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.52 1.42 1.23 1.17 1.48 1.64 1.18%

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