[MAS] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 148.21%
YoY- 336.33%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 7,524,496 3,750,384 15,232,741 11,142,421 7,027,705 3,545,520 13,496,371 -32.28%
PBT 195,259 134,289 884,129 637,097 263,431 144,489 -73,092 -
Tax -34,751 -13,759 -31,386 -26,607 -17,502 -11,356 -60,645 -31.03%
NP 160,508 120,530 852,743 610,490 245,929 133,133 -133,737 -
-
NP to SH 160,039 120,061 851,418 609,493 245,558 132,710 -136,432 -
-
Tax Rate 17.80% 10.25% 3.55% 4.18% 6.64% 7.86% - -
Total Cost 7,363,988 3,629,854 14,379,998 10,531,931 6,781,776 3,412,387 13,630,108 -33.68%
-
Net Worth 4,076,150 4,057,694 3,446,739 2,797,122 1,253,486 1,253,163 1,866,700 68.39%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 36,667 - 220,112 - - -
Div Payout % - - 4.31% - 89.64% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 4,076,150 4,057,694 3,446,739 2,797,122 1,253,486 1,253,163 1,866,700 68.39%
NOSH 1,670,553 1,669,833 1,466,697 1,398,561 1,253,486 1,253,163 1,252,819 21.16%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.13% 3.21% 5.60% 5.48% 3.50% 3.75% -0.99% -
ROE 3.93% 2.96% 24.70% 21.79% 19.59% 10.59% -7.31% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 450.42 224.60 1,038.57 796.71 560.65 282.93 1,077.28 -44.11%
EPS 9.58 7.19 58.05 43.58 17.56 9.49 -9.75 -
DPS 0.00 0.00 2.50 0.00 17.56 0.00 0.00 -
NAPS 2.44 2.43 2.35 2.00 1.00 1.00 1.49 38.97%
Adjusted Per Share Value based on latest NOSH - 1,398,674
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 45.06 22.46 91.22 66.73 42.08 21.23 80.82 -32.28%
EPS 0.96 0.72 5.10 3.65 1.47 0.79 -0.82 -
DPS 0.00 0.00 0.22 0.00 1.32 0.00 0.00 -
NAPS 0.2441 0.243 0.2064 0.1675 0.0751 0.075 0.1118 68.38%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.10 3.54 4.88 4.30 5.90 5.75 4.68 -
P/RPS 0.69 1.58 0.47 0.54 1.05 2.03 0.43 37.10%
P/EPS 32.36 49.24 8.41 9.87 30.12 54.30 -42.98 -
EY 3.09 2.03 11.90 10.13 3.32 1.84 -2.33 -
DY 0.00 0.00 0.51 0.00 2.98 0.00 0.00 -
P/NAPS 1.27 1.46 2.08 2.15 5.90 5.75 3.14 -45.33%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 20/05/08 02/04/08 26/11/07 27/08/07 28/05/07 26/02/07 -
Price 3.60 3.70 3.60 4.58 4.80 5.75 5.95 -
P/RPS 0.80 1.65 0.35 0.57 0.86 2.03 0.55 28.40%
P/EPS 37.58 51.46 6.20 10.51 24.50 54.30 -54.64 -
EY 2.66 1.94 16.13 9.52 4.08 1.84 -1.83 -
DY 0.00 0.00 0.69 0.00 3.66 0.00 0.00 -
P/NAPS 1.48 1.52 1.53 2.29 4.80 5.75 3.99 -48.40%

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