T-O (am): 0.000 (08:59:00)
T-O (pm): 6.66 (14:29:00)
Last updated: 14:33
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
28 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 1,002.81 | 445.23 | 359.14 | 35.8% | 3.91 | 20.77 | 16.1% | 81.9% | 4075.0% | 362.7% | ||||||||
29 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 863.61 | -19.13 | -9.04 | -1.1% | 0.00 | -1.42 | 25.2% | 87.2% | 84.5% | 95.0% | ||||||||
25 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 689.75 | -91.09 | -58.15 | -8.4% | 0.00 | -4.37 | 20.8% | 113.3% | 44.5% | 74.3% | ||||||||
30 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 570.85 | -150.38 | -104.76 | -18.4% | 0.00 | -7.17 | 3.5% | 69.4% | 23.4% | 52.7% | ||||||||
28 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 551.34 | -215.04 | -136.73 | -24.8% | 0.00 | -9.11 | 19.5% | 109.1% | 25.0% | 80.0% | ||||||||
29 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 461.33 | -254.88 | -182.32 | -39.5% | 0.00 | -11.86 | 42.6% | 16.3% | 19.4% | 43.0% | ||||||||
23 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 323.42 | -290.54 | -226.09 | -69.9% | 0.00 | -14.49 | 4.0% | 18.8% | 2.2% | 148.3% | ||||||||
28 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 336.91 | -280.49 | -221.30 | -65.7% | 0.00 | -14.19 | 27.8% | 63.9% | 67.7% | 985.5% | ||||||||
26 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 263.64 | -1,075.11 | -685.02 | -259.8% | 0.00 | -42.16 | 33.5% | 80.4% | 114.3% | 2421.1% | ||||||||
30 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 396.69 | -384.86 | -319.72 | -80.6% | 0.00 | -20.14 | 45.7% | 70.7% | 251.1% | 261.6% | ||||||||
27 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 272.18 | -268.35 | -91.07 | -33.5% | 0.00 | -6.35 | 70.8% | 78.4% | 346.7% | 156.9% | ||||||||
22 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 933.84 | -35.55 | -20.39 | -2.2% | 0.00 | -2.09 | 30.5% | 25.4% | 169.1% | 113.6% | ||||||||
28 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 1,344.43 | 46.15 | 29.51 | 2.2% | 0.00 | 0.91 | 0.8% | 7.4% | 85.1% | 5.0% | ||||||||
27 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 1,355.16 | 246.78 | 197.87 | 14.6% | 0.00 | 11.05 | 7.5% | 17.4% | 23.6% | 129.8% | ||||||||
30 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 1,261.20 | 201.60 | 160.08 | 12.7% | 0.00 | 8.78 | 0.7% | 3.7% | 7.0% | 64.0% | ||||||||
31 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 1,252.32 | 164.63 | 149.58 | 11.9% | 0.00 | 8.16 | 0.1% | 0.4% | 432.4% | 436.9% | ||||||||
28 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 1,251.67 | 27.47 | 28.10 | 2.2% | 0.00 | -0.05 | 8.4% | 3.3% | 67.4% | 64.7% | ||||||||
28 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 1,154.69 | 125.61 | 86.12 | 7.5% | 0.00 | 3.47 | 5.0% | 5.0% | 80.6% | 28.7% | ||||||||
28 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 1,215.80 | 472.72 | 444.60 | 36.6% | 0.00 | 25.94 | 2.5% | 11.2% | 1496.0% | 617.0% | ||||||||
21 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 1,246.81 | 51.53 | 27.86 | 2.2% | 0.00 | -0.07 | 2.9% | 15.4% | 65.0% | 16.4% | ||||||||
24 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 1,211.96 | 90.72 | 79.69 | 6.6% | 0.00 | 3.93 | 10.2% | 12.7% | 19.1% | 646.5% | ||||||||
31 Jul 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 1,099.96 | 92.32 | 66.93 | 6.1% | 0.00 | 2.29 | 0.6% | 10.3% | 7.9% | 613.7% | ||||||||
28 Apr 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 1,093.62 | 99.92 | 62.01 | 5.7% | 0.00 | 2.94 | 1.3% | 7.3% | 86.1% | 264.5% | ||||||||
28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 1,080.03 | 84.63 | 33.32 | 3.1% | 0.00 | 0.49 | 0.4% | 4.2% | 212.2% | 177.7% | ||||||||
27 Oct 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 1,075.66 | 42.98 | 10.68 | 1.0% | 0.00 | -0.21 | 7.8% | 5.7% | 13.8% | 84.4% | ||||||||
28 Jul 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 997.60 | 17.51 | 9.38 | 0.9% | 0.00 | -1.21 | 2.1% | 6.1% | 44.9% | 147.2% | ||||||||
27 Apr 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 1,019.47 | 38.21 | 17.01 | 1.7% | 0.00 | 0.13 | 1.7% | 16.4% | 139.7% | 47.8% | ||||||||
17 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 1,036.95 | -58.09 | -42.90 | -4.1% | 0.00 | -6.34 | 1.9% | 45.8% | 162.6% | 106.5% | ||||||||
27 Oct 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 1,017.93 | 58.78 | 68.50 | 6.7% | 0.00 | 1.63 | 8.3% | 50.6% | 444.5% | 4168.0% | ||||||||
30 Jul 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 939.96 | 1.68 | -19.88 | -2.1% | 0.00 | -3.20 | 7.3% | 20.0% | 161.0% | 55.5% | ||||||||
05 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 876.18 | 39.30 | 32.58 | 3.7% | 0.00 | 1.28 | 23.2% | 12.2% | 95.1% | 74.7% | ||||||||
13 Feb 15 | 31/12/14 | 4 | 31/12/14 | 711.33 | 682.31 | 662.88 | 93.2% | 0.00 | 49.06 | 5.3% | 36.5% | 41200.9% | 1266.6% |
EPS | 11.28 sen |
Trailing PE (Sector Median: 9.0) | 59.3 |
PEG | 0.59 |
Altman Z | 1.1 |
Beaver | 0.086 |
Current Ratio | 5.9 |
Debt-Equity (DE) Ratio | 1.62 |
FCF Yield | 9.03 % |
Revenue QoQ | 16.12 % |
Revenue YoY | 81.89% |
Profit QoQ | 4074.98 % |
Profit YoY | 362.66 % |
Profit Margin (Sector Median: -32.4) | 5.99 % |
ROE (ROIC: 1.62) | 2.52 % |
Dividend Per Share (DPS) | 3.91 sen |
Dividend Yield (DY) | 0.58 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 9.0) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: -32.4) | |
ROE (ROIC: 1.61) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 9 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 4.48 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 359.14 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 0.0 |
Expected Revenue (M) | 0.0 |
Expected Growth (%) | 0.0 |
No transaction in the last 2 months.
Market Cap: 11098 M.
Number of Shares: 1659 M.
Adjusted Float: 55.4%.
Stock highly correlated with
TECGUAN (74%)
OWG (70%)
UMW (70%)
MUDAJYA (69%)
Malaysia Airports Holdings Berhad is a Malaysian airport company that manages most of the airports in Malaysia. The firm was recently awarded the duty to manage airports in international destinations.
Sectors: F4GBM, MSCI, Mid Cap, Transportation & Logistics, Transportation & Logistics Services
Code: 5014
Website: http://www.malaysiaairports.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 31-Mar-2022
Shareholder | Value (M) |
---|---|
Khazanah Nasional Berhad | 3631.79 |
Employees Provident Fund Board | 1663.04 |
Kumpulan Wang Persaraan (Diperbadankan) | 570.28 |
Amanah Saham Bumiputera | 498.02 |
AIA Bhd. | 295.7 |
Great Eastern Life Assurance (Malaysia) Berhad | 223.44 |
RBC Investor Services Trust | 172.31 |
State Street Bank & Trust Company | 145.63 |
Permodalan Nasional Berhad | 116.72 |
Wawasan Permodalan Nasional Berhad | 100.05 |
New Zealand Superannuation Fund | 98.94 |
Employee Benefit Plans | 87.82 |
Vanguard Emerging Markets Stock Index Fund | 85.6 |
Vanguard Total International Stock Index Fund | 80.04 |
Government Of Singapore | 75.59 |
Hostplus Pooled Superannuation Trust | 73.37 |
Kuwait Investment Office | 70.03 |
Commonwealth Superannuation Corporation | 68.92 |
CGS-CIMB Securities Sdn Bhd | 60.03 |
People’s Bank Of China | 50.02 |
Citibank New York | 50.02 |
Amanah Saham Malaysia Permodalan Nasional Berhad | 50.02 |
TCORPIM Emerging Market Share Fund | 47.8 |
Employee Benefit Trusts | 45.58 |