[MAS] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -85.9%
YoY- -9.53%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 15,501,304 11,643,774 7,524,496 3,750,384 15,232,741 11,142,421 7,027,705 69.04%
PBT 264,661 214,942 195,259 134,289 884,129 637,097 263,431 0.30%
Tax -18,964 -15,867 -34,751 -13,759 -31,386 -26,607 -17,502 5.46%
NP 245,697 199,075 160,508 120,530 852,743 610,490 245,929 -0.06%
-
NP to SH 244,312 198,132 160,039 120,061 851,418 609,493 245,558 -0.33%
-
Tax Rate 7.17% 7.38% 17.80% 10.25% 3.55% 4.18% 6.64% -
Total Cost 15,255,607 11,444,699 7,363,988 3,629,854 14,379,998 10,531,931 6,781,776 71.26%
-
Net Worth 4,177,701 4,126,358 4,076,150 4,057,694 3,446,739 2,797,122 1,253,486 122.31%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 36,667 - 220,112 -
Div Payout % - - - - 4.31% - 89.64% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 4,177,701 4,126,358 4,076,150 4,057,694 3,446,739 2,797,122 1,253,486 122.31%
NOSH 1,671,080 1,670,590 1,670,553 1,669,833 1,466,697 1,398,561 1,253,486 21.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.59% 1.71% 2.13% 3.21% 5.60% 5.48% 3.50% -
ROE 5.85% 4.80% 3.93% 2.96% 24.70% 21.79% 19.59% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 927.62 696.99 450.42 224.60 1,038.57 796.71 560.65 39.67%
EPS 14.62 11.86 9.58 7.19 58.05 43.58 17.56 -11.44%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 17.56 -
NAPS 2.50 2.47 2.44 2.43 2.35 2.00 1.00 83.69%
Adjusted Per Share Value based on latest NOSH - 1,669,833
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 92.83 69.73 45.06 22.46 91.22 66.73 42.08 69.05%
EPS 1.46 1.19 0.96 0.72 5.10 3.65 1.47 -0.45%
DPS 0.00 0.00 0.00 0.00 0.22 0.00 1.32 -
NAPS 0.2502 0.2471 0.2441 0.243 0.2064 0.1675 0.0751 122.25%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.06 3.44 3.10 3.54 4.88 4.30 5.90 -
P/RPS 0.33 0.49 0.69 1.58 0.47 0.54 1.05 -53.61%
P/EPS 20.93 29.01 32.36 49.24 8.41 9.87 30.12 -21.46%
EY 4.78 3.45 3.09 2.03 11.90 10.13 3.32 27.36%
DY 0.00 0.00 0.00 0.00 0.51 0.00 2.98 -
P/NAPS 1.22 1.39 1.27 1.46 2.08 2.15 5.90 -64.86%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 18/08/08 20/05/08 02/04/08 26/11/07 27/08/07 -
Price 2.70 2.56 3.60 3.70 3.60 4.58 4.80 -
P/RPS 0.29 0.37 0.80 1.65 0.35 0.57 0.86 -51.39%
P/EPS 18.47 21.59 37.58 51.46 6.20 10.51 24.50 -17.09%
EY 5.41 4.63 2.66 1.94 16.13 9.52 4.08 20.59%
DY 0.00 0.00 0.00 0.00 0.69 0.00 3.66 -
P/NAPS 1.08 1.04 1.48 1.52 1.53 2.29 4.80 -62.83%

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