[MAS] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 489.09%
YoY- 141.33%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 15,232,741 14,856,561 14,055,410 14,182,080 13,496,371 12,965,520 12,093,862 16.58%
PBT 884,129 849,462 526,862 577,956 -73,092 -288,244 -945,718 -
Tax -31,386 -35,476 -35,004 -45,424 -60,645 -52,789 -47,194 -23.75%
NP 852,743 813,986 491,858 532,532 -133,737 -341,033 -992,912 -
-
NP to SH 851,418 812,657 491,116 530,840 -136,432 -343,872 -996,398 -
-
Tax Rate 3.55% 4.18% 6.64% 7.86% - - - -
Total Cost 14,379,998 14,042,574 13,563,552 13,649,548 13,630,108 13,306,553 13,086,774 6.46%
-
Net Worth 3,446,739 2,797,122 1,253,486 1,253,163 1,866,700 1,253,177 1,529,063 71.66%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 36,667 - 440,224 - - - - -
Div Payout % 4.31% - 89.64% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 3,446,739 2,797,122 1,253,486 1,253,163 1,866,700 1,253,177 1,529,063 71.66%
NOSH 1,466,697 1,398,561 1,253,486 1,253,163 1,252,819 1,253,177 1,253,330 11.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.60% 5.48% 3.50% 3.75% -0.99% -2.63% -8.21% -
ROE 24.70% 29.05% 39.18% 42.36% -7.31% -27.44% -65.16% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1,038.57 1,062.27 1,121.31 1,131.70 1,077.28 1,034.61 964.94 5.01%
EPS 58.05 58.11 35.12 37.96 -9.75 -24.59 -79.50 -
DPS 2.50 0.00 35.12 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.00 1.00 1.00 1.49 1.00 1.22 54.62%
Adjusted Per Share Value based on latest NOSH - 1,253,163
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 91.22 88.97 84.17 84.93 80.82 77.64 72.42 16.58%
EPS 5.10 4.87 2.94 3.18 -0.82 -2.06 -5.97 -
DPS 0.22 0.00 2.64 0.00 0.00 0.00 0.00 -
NAPS 0.2064 0.1675 0.0751 0.075 0.1118 0.075 0.0916 71.61%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.88 4.30 5.90 5.75 4.68 3.50 2.68 -
P/RPS 0.47 0.40 0.53 0.51 0.43 0.34 0.28 41.10%
P/EPS 8.41 7.40 15.06 13.57 -42.98 -12.76 -3.37 -
EY 11.90 13.51 6.64 7.37 -2.33 -7.84 -29.66 -
DY 0.51 0.00 5.95 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.15 5.90 5.75 3.14 3.50 2.20 -3.66%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 02/04/08 26/11/07 27/08/07 28/05/07 26/02/07 28/11/06 30/08/06 -
Price 3.60 4.58 4.80 5.75 5.95 4.30 3.02 -
P/RPS 0.35 0.43 0.43 0.51 0.55 0.42 0.31 8.40%
P/EPS 6.20 7.88 12.25 13.57 -54.64 -15.67 -3.80 -
EY 16.13 12.69 8.16 7.37 -1.83 -6.38 -26.32 -
DY 0.69 0.00 7.32 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 2.29 4.80 5.75 3.99 4.30 2.48 -27.46%

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