[AIRPORT] YoY TTM 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- 41.7%
YoY- 31.33%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 4,914,188 3,127,023 1,672,993 1,866,345 5,213,107 4,851,702 4,652,338 0.91%
PBT 506,104 184,621 -1,040,946 -1,763,861 659,151 780,592 334,487 7.14%
Tax 37,063 2,575 274,507 647,665 -122,109 -53,289 -97,387 -
NP 543,167 187,196 -766,439 -1,116,196 537,042 727,303 237,100 14.80%
-
NP to SH 543,167 187,196 -766,439 -1,116,196 537,042 727,303 236,488 14.85%
-
Tax Rate -7.32% -1.39% - - 18.53% 6.83% 29.12% -
Total Cost 4,371,021 2,939,827 2,439,432 2,982,541 4,676,065 4,124,399 4,415,238 -0.16%
-
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 % 33.10% 34.66% - - - - - -
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 11.05% 5.99% -45.81% -59.81% 10.30% 14.99% 5.10% -
ROE 6.79% 2.52% -10.57% -13.78% 5.76% 7.96% 2.62% -
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 295.18 188.47 100.83 112.49 314.20 292.41 280.40 0.85%
EPS 32.63 11.28 -46.19 -67.27 32.37 43.83 14.25 14.79%
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 294.52 187.41 100.27 111.85 312.43 290.77 278.82 0.91%
EPS 32.55 11.22 -45.93 -66.90 32.19 43.59 14.17 14.86%
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 2.49 3.48 5.93 5.26 2.42 2.87 3.13 -3.73%
P/EPS 22.56 58.14 -12.95 -8.80 23.48 19.12 61.67 -15.42%
EY 4.43 1.72 -7.72 -11.36 4.26 5.23 1.62 18.24%
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 6.15 5.99 6.59 8.17 8.89 -
P/RPS 2.87 3.60 6.10 5.33 2.10 2.79 3.17 -1.64%
P/EPS 25.99 60.18 -13.31 -8.90 20.36 18.64 62.37 -13.56%
EY 3.85 1.66 -7.51 -11.23 4.91 5.37 1.60 15.75%
DY 1.27 0.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.52 1.41 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