MALAYSIA AIRPORTS HOLDINGS BHD

KLSE (MYR): AIRPORT (5014)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

10.96

Today's Change

+0.02 (0.18%)

Day's Change

10.94 - 10.96

Trading Volume

120,200

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 5,683,254 5,633,966 4,914,188 3,127,023 1,672,993 1,866,345 5,213,107 4,851,702 4,652,338 4,172,768 3,870,207 3,343,721 4.36%
PBT 832,721 846,375 506,104 184,621 -1,040,946 -1,763,861 659,151 780,592 334,485 183,331 45,939 749,327 -4.26%
Tax -24,513 47,476 37,063 2,575 274,507 647,665 -122,109 -53,289 -97,387 -110,157 -5,827 -85,988 -
NP 808,208 893,851 543,167 187,196 -766,439 -1,116,196 537,042 727,303 237,098 73,174 40,112 663,339 -2.19%
-
NP to SH 808,208 893,851 543,167 187,196 -766,439 -1,116,196 537,042 727,303 236,486 70,386 40,904 663,368 -2.19%
-
Tax Rate 2.94% -5.61% -7.32% -1.39% - - 18.53% 6.83% 29.12% 60.09% 12.68% 11.48% -
Total Cost 4,875,046 4,740,115 4,371,021 2,939,827 2,439,432 2,982,541 4,676,065 4,124,399 4,415,240 4,099,594 3,830,095 2,680,382 5.58%
-
Net Worth 8,790,339 8,767,418 8,000,197 7,426,376 7,252,493 8,099,344 9,325,321 9,925,154 9,011,402 8,694,828 8,476,650 7,211,697 1.15%
Dividend
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 179,802 179,802 64,874 - - - - - - - - -
Div Payout % - 20.12% 33.10% 34.66% - - - - - - - - -
Equity
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 8,790,339 8,767,418 8,000,197 7,426,376 7,252,493 8,099,344 9,325,321 9,925,154 9,011,402 8,694,828 8,476,650 7,211,697 1.15%
NOSH 1,796,550 1,791,865 1,668,554 1,659,191 1,659,191 1,659,191 1,659,191 1,801,592 1,659,191 1,659,191 1,659,191 1,350,631 2.37%
Ratio Analysis
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 14.22% 15.87% 11.05% 5.99% -45.81% -59.81% 10.30% 14.99% 5.10% 1.75% 1.04% 19.84% -
ROE 9.19% 10.20% 6.79% 2.52% -10.57% -13.78% 5.76% 7.33% 2.62% 0.81% 0.48% 9.20% -
Per Share
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 316.34 314.42 295.18 188.47 100.83 112.49 314.20 269.30 280.40 251.49 243.29 247.57 1.97%
EPS 44.99 49.88 29.17 7.82 -49.66 -70.75 28.90 40.37 10.82 0.94 -1.09 49.10 -5.61%
DPS 0.00 10.03 10.80 3.91 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8929 4.8929 4.8054 4.4759 4.3711 4.8815 5.6204 5.5091 5.4312 5.2404 5.3287 5.3395 -1.16%
Adjusted Per Share Value based on latest NOSH - 1,796,550
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 317.17 314.42 274.25 174.51 93.37 104.16 290.93 270.76 259.64 232.87 215.99 186.61 4.36%
EPS 45.10 49.88 30.31 10.45 -42.77 -62.29 29.97 40.59 13.20 3.93 2.28 37.02 -2.19%
DPS 0.00 10.03 10.03 3.62 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9057 4.8929 4.4647 4.1445 4.0475 4.5201 5.2043 5.539 5.0291 4.8524 4.7306 4.0247 1.15%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/09/24 30/09/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 10.46 10.46 7.36 6.56 5.98 5.92 7.60 8.38 8.79 6.06 5.61 6.80 -
P/RPS 3.31 3.33 2.49 3.48 5.93 5.26 2.42 3.11 3.13 2.41 2.31 2.75 -1.09%
P/EPS 23.25 20.97 22.56 58.14 -12.95 -8.80 23.48 20.76 61.67 142.85 218.17 13.84 5.57%
EY 4.30 4.77 4.43 1.72 -7.72 -11.36 4.26 4.82 1.62 0.70 0.46 7.22 -5.27%
DY 0.00 0.96 1.47 0.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.14 1.53 1.47 1.37 1.21 1.35 1.52 1.62 1.16 1.05 1.27 2.08%
Price Multiplier on Announcement Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/11/24 26/11/24 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 21/02/18 28/02/17 17/02/16 13/02/15 -
Price 10.56 10.56 8.48 6.79 6.20 5.99 6.59 8.17 8.89 6.48 6.18 7.01 -
P/RPS 3.34 3.36 2.87 3.60 6.15 5.33 2.10 3.03 3.17 2.58 2.54 2.83 0.15%
P/EPS 23.47 21.17 25.99 60.18 -13.42 -8.90 20.36 20.24 62.37 152.75 240.34 14.27 6.88%
EY 4.26 4.72 3.85 1.66 -7.45 -11.23 4.91 4.94 1.60 0.65 0.42 7.01 -6.43%
DY 0.00 0.95 1.27 0.58 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.16 1.76 1.52 1.42 1.23 1.17 1.48 1.64 1.24 1.16 1.31 3.33%

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
5 people like this. Showing 50 of 2,248 comments

findfreedom

Opulent, lol how do u heard?

3 weeks ago

Opulent

Happy New Year. Hope all's well ends well.

3 weeks ago

findfreedom

Since you have reliable source, do u mind to update us the result on last day?

2 weeks ago

Opulent

It shall be announced by bursa on the 6th

2 weeks ago

AnthonyAng666

What's the reason they extend the offer ...?

2 weeks ago

Opulent

In case 90% is not
reached

2 weeks ago

Just88

if they get 90% they have to extend for another 14 days

2 weeks ago

Just88

or they can decide to accept a level less than 90% and extend for another 14 days

2 weeks ago

Just88

2.2 (iii) Nevertheless, the Joint Offerors and the Joint Ultimate Offerors reserve the right to revise the level of the Acceptance Condition to a lower level, provided that the revised Offer shall remain open for not less than 14 days following the date of such revision and the Holders who have accepted the Offer being permitted to withdraw their acceptances within eight (8) days of the notification of the revision.

2 weeks ago

Just88

https://www.bursamalaysia.com/market_information/announcements/company_announcement/announcement_details?ann_id=3513792

2 weeks ago

Karlos

Extended to 17 January 2025 as expected. Must be hoping more shareholders to accept the offer.

2 weeks ago

Just88

Has KWAP and PNB accepted ?

2 weeks ago

Just88

They have 12 %

2 weeks ago

Syndicates

Not bad got hope

2 weeks ago

Opulent

Good news!

2 weeks ago

Opulent

Can start accepting

2 weeks ago

Just88

why ?

2 weeks ago

Karlos

If enough shareholders refuse to accept the offer at 11, we may get a better offer instead if the offeror really want to take the airport private. The price at 11 is well below the intrinsic value.

2 weeks ago

Opulent

Thought it had achieved 70%

2 weeks ago

Just88

75.73 % to be exact

2 weeks ago

findfreedom

I didn't sell that is they can't reach 90% lol

2 weeks ago

Karlos

The Offerors need an acceptance of over 90%. To achieve that, very likely they need to increase the offer price !
Remember even the company own independent directors of the opinion that the offer price of 11 is below the company's potential value.

2 weeks ago

rohank71

Fast fast go accept. another 10 days only...or U don't get 11.00 or higher

2 weeks ago

Cipta

Take it easy guys. Since independent directors and advisors have revealed the actual value of Airport, the share price will not fall below RM10. Moreover, Airport is experiencing an increase in passengers, and the government targets tourist growth this year with a further increase expected in the Visit Malaysia Year of 2026. Using the independent advisor's DCF method, Airport can easily reach RM15. Now the time is not on Khazanah's side; how PMX must explain to his counterparts in Turkey and Qatar that his foremost GLC CEO has failed the project?

2 weeks ago

AnthonyAng666

Only gain around RM200 if buy 1000 units now ...small gain for small retailer

1 week ago

findfreedom

Around 2% gain within a month.. depend on your expectation.

1 week ago

findfreedom

So tempted to throw all in the market.. lol

1 week ago

findfreedom

I feel like playing game, the last 90 level, the monsters volume is huge..

1 week ago

Nepo

From Airport privatization case, another evidence shows that TOO
SMART pp cannot earn money

1 week ago

AnthonyAng666

Any risk for them to halt the privatization ...?

6 days ago

findfreedom

I believe they are calling the 600+ shareholders to agree on the privatization.

5 days ago

findfreedom

Suspended until 10am. Adjusted to 85%. Offer extend until Feb 4 lol

2 days ago

curiousq

Those accepted can withdraw their acceptance before 28Jan

2 days ago

findfreedom

Those not accepted like me can just sell on the market if you don't mind earn less 0.5%. :p But if offer price adjust then u lose big.

2 days ago

findfreedom

One big ?.. If they can do it at 85% why set 90% earlier?

1 day ago

speakup

Terasa sedih maruah mahb dijual kpd orang asing

1 day ago

findfreedom

p...

1 day ago

limch

EPF sold at lower price then buy back at higher price to pay dividend logic?

1 day ago

curiousq

sufficient number of withdrawal would cause the offer fail ..... and play for 2nd. round 😍

1 day ago

ahgoo

Offer price is too low and the transaction costs are bothersome, so I am rejecting the offer regardless of Feb 4th extension, notwithstanding that Airport Traffic is destined to pick up in 2025 and the ringgit is still undervalued against the USD!

1 day ago

Opulent

How many times can be offer be extended?

1 day ago

speakup

USA block Japan from buying it's prized US Steel because of national security. But here in Malaysia, we tell foreigners come just take all my national assets

1 day ago

findfreedom

Ask yourself, if without privatization, how much will you sell? With privatization, suddenly people care about how much it worth.

1 day ago

findfreedom

For me, when I buy airport, I am expecting RM9+ or on a good day may be over RM10. So the performance is above my expectation already.

1 day ago

arv18

@findfreedom

they have failed to get 90% acceptance rate. no point talking so much. they want to be cheap - this is the final result. stuck at 84%.

1 day ago

findfreedom

haha I just want to point out the mentality.. If the deal off, you guess how long will it take to get to "what it worth"?

1 day ago

Cipta

Khazanah wont let it slip. Otherwise, how would PMX explain to his compatriot in Turkey and Qatar? It is faceless if PMX unable to privatize a GLC. For CEO of Khazanah, it is Do or die.

1 day ago

speakup

Terasa sedih harta negara mahb dijual kpd orang asing

1 day ago

findfreedom

I am queueing at 11😁

1 day ago

tangster

looks like the game of waiting higher offer price is over. Sad as a shareholder😭

1 day ago

Post a Comment