[MAS] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 138.48%
YoY- 144.38%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 13,587,610 13,219,296 13,029,804 13,207,868 11,605,511 10,956,589 10,546,656 18.34%
PBT 282,036 31,646 -424,680 1,281,004 491,832 -143,090 379,808 -17.95%
Tax -44,690 -17,113 -21,318 -38,756 31,116 -14,277 -17,738 84.84%
NP 237,346 14,533 -445,998 1,242,248 522,948 -157,368 362,070 -24.48%
-
NP to SH 234,469 11,402 -449,364 1,240,188 520,039 -160,109 359,396 -24.72%
-
Tax Rate 15.85% 54.08% - 3.03% -6.33% - 4.67% -
Total Cost 13,350,264 13,204,762 13,475,802 11,965,620 11,082,563 11,113,957 10,184,586 19.71%
-
Net Worth 3,395,757 3,104,059 2,941,519 3,176,233 701,952 116,999 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,395,757 3,104,059 2,941,519 3,176,233 701,952 116,999 0 -
NOSH 3,234,055 3,167,407 3,129,275 2,913,975 1,671,316 1,671,426 1,670,834 55.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.75% 0.11% -3.42% 9.41% 4.51% -1.44% 3.43% -
ROE 6.90% 0.37% -15.28% 39.05% 74.08% -136.85% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 420.14 417.35 416.38 453.26 694.39 655.52 631.22 -23.71%
EPS 7.25 0.36 -14.36 42.56 25.32 -7.80 17.50 -44.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.98 0.94 1.09 0.42 0.07 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,913,975
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 81.37 79.16 78.03 79.09 69.50 65.61 63.16 18.34%
EPS 1.40 0.07 -2.69 7.43 3.11 -0.96 2.15 -24.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2034 0.1859 0.1762 0.1902 0.042 0.007 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.09 2.33 2.07 2.15 2.72 2.98 3.06 -
P/RPS 0.50 0.56 0.50 0.47 0.39 0.45 0.48 2.75%
P/EPS 28.83 647.22 -14.42 5.05 8.74 -31.11 14.23 59.90%
EY 3.47 0.15 -6.94 19.80 11.44 -3.21 7.03 -37.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.38 2.20 1.97 6.48 42.57 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 16/08/10 17/05/10 22/02/10 25/11/09 06/08/09 -
Price 1.92 2.06 2.28 2.06 1.90 3.10 3.10 -
P/RPS 0.46 0.49 0.55 0.45 0.27 0.47 0.49 -4.11%
P/EPS 26.48 572.22 -15.88 4.84 6.11 -32.36 14.41 49.86%
EY 3.78 0.17 -6.30 20.66 16.38 -3.09 6.94 -33.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.10 2.43 1.89 4.52 44.29 0.00 -

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