[MAS] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 112.86%
YoY- 12.28%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 13,207,868 11,605,511 10,956,589 10,546,656 10,891,784 15,501,304 15,525,032 -10.22%
PBT 1,281,004 491,832 -143,090 379,808 -2,838,164 264,661 286,589 171.59%
Tax -38,756 31,116 -14,277 -17,738 46,348 -18,964 -21,156 49.77%
NP 1,242,248 522,948 -157,368 362,070 -2,791,816 245,697 265,433 180.05%
-
NP to SH 1,240,188 520,039 -160,109 359,396 -2,794,184 244,312 264,176 180.63%
-
Tax Rate 3.03% -6.33% - 4.67% - 7.17% 7.38% -
Total Cost 11,965,620 11,082,563 11,113,957 10,184,586 13,683,600 15,255,607 15,259,598 -14.97%
-
Net Worth 3,176,233 701,952 116,999 0 -451,231 4,177,701 4,126,358 -16.02%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 3,176,233 701,952 116,999 0 -451,231 4,177,701 4,126,358 -16.02%
NOSH 2,913,975 1,671,316 1,671,426 1,670,834 1,671,228 1,671,080 1,670,590 44.95%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.41% 4.51% -1.44% 3.43% -25.63% 1.59% 1.71% -
ROE 39.05% 74.08% -136.85% 0.00% 0.00% 5.85% 6.40% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 453.26 694.39 655.52 631.22 651.72 927.62 929.31 -38.06%
EPS 42.56 25.32 -7.80 17.50 -136.08 14.62 15.81 93.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.42 0.07 0.00 -0.27 2.50 2.47 -42.06%
Adjusted Per Share Value based on latest NOSH - 1,671,145
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 79.09 69.50 65.61 63.16 65.22 92.83 92.97 -10.22%
EPS 7.43 3.11 -0.96 2.15 -16.73 1.46 1.58 180.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1902 0.042 0.007 0.00 -0.027 0.2502 0.2471 -16.02%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.15 2.72 2.98 3.06 2.87 3.06 3.44 -
P/RPS 0.47 0.39 0.45 0.48 0.44 0.33 0.37 17.30%
P/EPS 5.05 8.74 -31.11 14.23 -1.72 20.93 21.75 -62.25%
EY 19.80 11.44 -3.21 7.03 -58.26 4.78 4.60 164.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 6.48 42.57 0.00 0.00 1.22 1.39 26.20%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 22/02/10 25/11/09 06/08/09 12/06/09 26/02/09 28/11/08 -
Price 2.06 1.90 3.10 3.10 3.26 2.70 2.56 -
P/RPS 0.45 0.27 0.47 0.49 0.50 0.29 0.28 37.24%
P/EPS 4.84 6.11 -32.36 14.41 -1.95 18.47 16.19 -55.32%
EY 20.66 16.38 -3.09 6.94 -51.29 5.41 6.18 123.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 4.52 44.29 0.00 0.00 1.08 1.04 48.97%

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