[MAS] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
02-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 4.77%
YoY- 724.06%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 15,525,032 15,048,992 15,001,536 15,232,741 14,856,561 14,055,410 14,182,080 6.19%
PBT 286,589 390,518 537,156 884,129 849,462 526,862 577,956 -37.27%
Tax -21,156 -69,502 -55,036 -31,386 -35,476 -35,004 -45,424 -39.83%
NP 265,433 321,016 482,120 852,743 813,986 491,858 532,532 -37.05%
-
NP to SH 264,176 320,078 480,244 851,418 812,657 491,116 530,840 -37.12%
-
Tax Rate 7.38% 17.80% 10.25% 3.55% 4.18% 6.64% 7.86% -
Total Cost 15,259,598 14,727,976 14,519,416 14,379,998 14,042,574 13,563,552 13,649,548 7.69%
-
Net Worth 4,126,358 4,076,150 4,057,694 3,446,739 2,797,122 1,253,486 1,253,163 120.84%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 36,667 - 440,224 - -
Div Payout % - - - 4.31% - 89.64% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 4,126,358 4,076,150 4,057,694 3,446,739 2,797,122 1,253,486 1,253,163 120.84%
NOSH 1,670,590 1,670,553 1,669,833 1,466,697 1,398,561 1,253,486 1,253,163 21.06%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.71% 2.13% 3.21% 5.60% 5.48% 3.50% 3.75% -
ROE 6.40% 7.85% 11.84% 24.70% 29.05% 39.18% 42.36% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 929.31 900.84 898.39 1,038.57 1,062.27 1,121.31 1,131.70 -12.27%
EPS 15.81 19.16 28.76 58.05 58.11 35.12 37.96 -44.14%
DPS 0.00 0.00 0.00 2.50 0.00 35.12 0.00 -
NAPS 2.47 2.44 2.43 2.35 2.00 1.00 1.00 82.42%
Adjusted Per Share Value based on latest NOSH - 1,467,101
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 92.97 90.12 89.84 91.22 88.97 84.17 84.93 6.19%
EPS 1.58 1.92 2.88 5.10 4.87 2.94 3.18 -37.18%
DPS 0.00 0.00 0.00 0.22 0.00 2.64 0.00 -
NAPS 0.2471 0.2441 0.243 0.2064 0.1675 0.0751 0.075 120.93%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.44 3.10 3.54 4.88 4.30 5.90 5.75 -
P/RPS 0.37 0.34 0.39 0.47 0.40 0.53 0.51 -19.21%
P/EPS 21.75 16.18 12.31 8.41 7.40 15.06 13.57 36.84%
EY 4.60 6.18 8.12 11.90 13.51 6.64 7.37 -26.90%
DY 0.00 0.00 0.00 0.51 0.00 5.95 0.00 -
P/NAPS 1.39 1.27 1.46 2.08 2.15 5.90 5.75 -61.09%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 18/08/08 20/05/08 02/04/08 26/11/07 27/08/07 28/05/07 -
Price 2.56 3.60 3.70 3.60 4.58 4.80 5.75 -
P/RPS 0.28 0.40 0.41 0.35 0.43 0.43 0.51 -32.87%
P/EPS 16.19 18.79 12.87 6.20 7.88 12.25 13.57 12.45%
EY 6.18 5.32 7.77 16.13 12.69 8.16 7.37 -11.04%
DY 0.00 0.00 0.00 0.69 0.00 7.32 0.00 -
P/NAPS 1.04 1.48 1.52 1.53 2.29 4.80 5.75 -67.91%

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