[AIRPORT] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,034,396 570,846 336,907 933,836 1,252,318 1,215,796 1,093,347 -0.92% YoY % 81.20% 69.44% -63.92% -25.43% 3.00% 11.20% - Horiz. % 94.61% 52.21% 30.81% 85.41% 114.54% 111.20% 100.00%
PBT 63,256 -150,383 -280,488 -35,547 164,626 472,717 102,908 -7.79% YoY % 142.06% 46.39% -689.06% -121.59% -65.17% 359.36% - Horiz. % 61.47% -146.13% -272.56% -34.54% 159.97% 459.36% 100.00%
Tax -5,071 45,625 59,191 15,160 -15,045 -28,118 -37,614 -28.38% YoY % -111.11% -22.92% 290.44% 200.76% 46.49% 25.25% - Horiz. % 13.48% -121.30% -157.36% -40.30% 40.00% 74.75% 100.00%
NP 58,185 -104,758 -221,297 -20,387 149,581 444,599 65,294 -1.90% YoY % 155.54% 52.66% -985.48% -113.63% -66.36% 580.92% - Horiz. % 89.11% -160.44% -338.92% -31.22% 229.09% 680.92% 100.00%
NP to SH 58,185 -104,758 -221,297 -20,387 149,581 444,599 64,283 -1.65% YoY % 155.54% 52.66% -985.48% -113.63% -66.36% 591.63% - Horiz. % 90.51% -162.96% -344.25% -31.71% 232.69% 691.63% 100.00%
Tax Rate 8.02 % - % - % - % 9.14 % 5.95 % 36.55 % -22.33% YoY % 0.00% 0.00% 0.00% 0.00% 53.61% -83.72% - Horiz. % 21.94% 0.00% 0.00% 0.00% 25.01% 16.28% 100.00%
Total Cost 976,211 675,604 558,204 954,223 1,102,737 771,197 1,028,053 -0.86% YoY % 44.49% 21.03% -41.50% -13.47% 42.99% -24.98% - Horiz. % 94.96% 65.72% 54.30% 92.82% 107.26% 75.02% 100.00%
Net Worth 7,495,731 7,137,843 7,851,627 9,190,927 9,210,174 9,100,667 8,295,959 -1.68% YoY % 5.01% -9.09% -14.57% -0.21% 1.20% 9.70% - Horiz. % 90.35% 86.04% 94.64% 110.79% 111.02% 109.70% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 7,495,731 7,137,843 7,851,627 9,190,927 9,210,174 9,100,667 8,295,959 -1.68% YoY % 5.01% -9.09% -14.57% -0.21% 1.20% 9.70% - Horiz. % 90.35% 86.04% 94.64% 110.79% 111.02% 109.70% 100.00%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.63 % -18.35 % -65.68 % -2.18 % 11.94 % 36.57 % 5.97 % -0.97% YoY % 130.68% 72.06% -2,912.84% -118.26% -67.35% 512.56% - Horiz. % 94.30% -307.37% -1,100.17% -36.52% 200.00% 612.56% 100.00%
ROE 0.78 % -1.47 % -2.82 % -0.22 % 1.62 % 4.89 % 0.77 % 0.22% YoY % 153.06% 47.87% -1,181.82% -113.58% -66.87% 535.06% - Horiz. % 101.30% -190.91% -366.23% -28.57% 210.39% 635.06% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 62.34 34.41 20.31 56.28 75.48 73.28 65.90 -0.92% YoY % 81.17% 69.42% -63.91% -25.44% 3.00% 11.20% - Horiz. % 94.60% 52.22% 30.82% 85.40% 114.54% 111.20% 100.00%
EPS 2.65 -7.17 -14.19 -2.09 8.16 25.94 3.08 -2.47% YoY % 136.96% 49.47% -578.95% -125.61% -68.54% 742.21% - Horiz. % 86.04% -232.79% -460.71% -67.86% 264.94% 842.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 4.5177 4.3020 4.7322 5.5394 5.5510 5.4850 5.0000 -1.68% YoY % 5.01% -9.09% -14.57% -0.21% 1.20% 9.70% - Horiz. % 90.35% 86.04% 94.64% 110.79% 111.02% 109.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,668,554 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 61.99 34.21 20.19 55.97 75.05 72.87 65.53 -0.92% YoY % 81.20% 69.44% -63.93% -25.42% 2.99% 11.20% - Horiz. % 94.60% 52.21% 30.81% 85.41% 114.53% 111.20% 100.00%
EPS 3.49 -6.28 -13.26 -1.22 8.96 26.65 3.85 -1.62% YoY % 155.57% 52.64% -986.89% -113.62% -66.38% 592.21% - Horiz. % 90.65% -163.12% -344.42% -31.69% 232.73% 692.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 4.4924 4.2779 4.7056 5.5083 5.5199 5.4542 4.9719 -1.68% YoY % 5.01% -9.09% -14.57% -0.21% 1.20% 9.70% - Horiz. % 90.36% 86.04% 94.64% 110.79% 111.02% 109.70% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 6.7900 6.9500 6.2500 4.3200 7.2400 8.8500 6.9500 -
P/RPS 10.89 20.20 30.78 7.68 9.59 12.08 10.55 0.53% YoY % -46.09% -34.37% 300.78% -19.92% -20.61% 14.50% - Horiz. % 103.22% 191.47% 291.75% 72.80% 90.90% 114.50% 100.00%
P/EPS 193.62 -110.08 -46.86 -351.58 80.31 33.03 179.38 1.28% YoY % 275.89% -134.91% 86.67% -537.78% 143.14% -81.59% - Horiz. % 107.94% -61.37% -26.12% -196.00% 44.77% 18.41% 100.00%
EY 0.52 -0.91 -2.13 -0.28 1.25 3.03 0.56 -1.23% YoY % 157.14% 57.28% -660.71% -122.40% -58.75% 441.07% - Horiz. % 92.86% -162.50% -380.36% -50.00% 223.21% 541.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.50 1.62 1.32 0.78 1.30 1.61 1.39 1.28% YoY % -7.41% 22.73% 69.23% -40.00% -19.25% 15.83% - Horiz. % 107.91% 116.55% 94.96% 56.12% 93.53% 115.83% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 30/05/22 28/05/21 22/05/20 31/05/19 28/05/18 28/04/17 -
Price 6.9900 6.5200 5.5600 4.9400 7.2900 8.4600 7.6000 -
P/RPS 11.21 18.95 27.38 8.78 9.66 11.55 11.53 -0.47% YoY % -40.84% -30.79% 211.85% -9.11% -16.36% 0.17% - Horiz. % 97.22% 164.35% 237.47% 76.15% 83.78% 100.17% 100.00%
P/EPS 199.33 -103.27 -41.69 -402.04 80.86 31.57 196.16 0.27% YoY % 293.02% -147.71% 89.63% -597.21% 156.13% -83.91% - Horiz. % 101.62% -52.65% -21.25% -204.96% 41.22% 16.09% 100.00%
EY 0.50 -0.97 -2.40 -0.25 1.24 3.17 0.51 -0.33% YoY % 151.55% 59.58% -860.00% -120.16% -60.88% 521.57% - Horiz. % 98.04% -190.20% -470.59% -49.02% 243.14% 621.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.55 1.52 1.17 0.89 1.31 1.54 1.52 0.33% YoY % 1.97% 29.91% 31.46% -32.06% -14.94% 1.32% - Horiz. % 101.97% 100.00% 76.97% 58.55% 86.18% 101.32% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Announcement Q122.pdf 
