2026 Outlook:

1. Crane segment:
- Newly acquired French company should start contribute by FY26Q1.
- Australia warehouse should complete by FY26Q2 then start contribute the rental income.
- Healthy order-book about RM 600m + new stream incomes

2. Construction segment:
- recent contract awarded from Petronas are solely for Muhibbah; compare previous jobs win during 2022-2023 are under consortium (share profit)
- Base on Petronas Activity Outlook release in Jan, there are another 10 fabrication jobs to award in 2026
- Muhibbah is one among five panel firm to compete for these job (fairly another 2 to grab)
- Current outstanding orderbook about 900m

3. Concession:
- airport traffic continue to growth
- But profit should reduce under new agreement
- Refer to Vinci’s recent report, Cambodia Airport has net cash about EUR 323m as end of 2025
- With 30% interest, it is equal to RM 445m
- no necessary reserve much cash anymore for future expansion as concession agreement replaced
- dividend receive from concession increase from 77m in 2024 to 146m in 2025

1. Dividend increase to 3.5cent/share
2. Cash balance jump significant to 780m
3. Q4 result include one off items loss of 38m; exclude it should look much better
4. Airport contribution reduce under new agreement
5. Contribution from construction segment increase
6. Crane segment remain stable
7. Outstanding order-book increase to 1.5b

Net Cash from there > Muhibbah current market value!

Hopefully can release more dividend from there.

Muhibbah own 30% from there..

But im not sure how to calculate the net profit base on EBITDA.

Earning before interest, tax, depreciation & amortisation :
Interest: net cash
Tax: standard 20% or lower under concession
Depreciation: old airport should very low

Refer to Vinci’s 2025 financial report, Cambodia Airport recorded:

Revenue: EUR 127m
EBITDA: EUR 86m
Net cash: EUR 323m
Traffic growth: +13.9% y-y

2025 full year traffic updated.

by Passengers: + 14% y-y
by Commercial Movement: + 15% y-y

Newly acquired French company should start contribute by F26Q1.
Australia warehouse should complete by F26Q2 then start contribute the rental income.
Current outstanding order-book remain healthy about RM 600m.

2026 looks good!

Jan - Nov 2025 traffic
by Passengers: + 15% y-y
by Commercial Movement: + 16% y-y

Main clients are from solar industry.
The u.s imposed anti dumping duties last year & raise further this year cause the solar cell manufacturer cut production.
Now u know.

Jan - Oct 2025 traffic
by Passengers: + 15% y-y
by Commercial Movement: + 16% y-y