[MAS] QoQ 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- 222.5%
YoY- 51.45%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 3,774,112 3,750,384 4,119,186 4,114,715 3,482,185 3,545,520 3,772,231 0.03%
PBT 60,970 134,289 247,032 373,666 118,942 144,489 143,091 -43.40%
Tax -20,992 -13,759 -4,779 -9,105 -6,145 -11,356 -21,053 -0.19%
NP 39,978 120,530 242,253 364,561 112,797 133,133 122,038 -52.51%
-
NP to SH 39,978 120,061 241,925 363,935 112,848 132,710 121,472 -52.36%
-
Tax Rate 34.43% 10.25% 1.93% 2.44% 5.17% 7.86% 14.71% -
Total Cost 3,734,134 3,629,854 3,876,933 3,750,154 3,369,388 3,412,387 3,650,193 1.52%
-
Net Worth 4,081,435 4,057,694 3,447,687 2,797,348 1,253,866 1,253,163 1,253,581 119.82%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 36,677 - 101,187 - - -
Div Payout % - - 15.16% - 89.67% - - -
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 4,081,435 4,057,694 3,447,687 2,797,348 1,253,866 1,253,163 1,253,581 119.82%
NOSH 1,672,719 1,669,833 1,467,101 1,398,674 1,253,866 1,253,163 1,253,581 21.22%
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 1.06% 3.21% 5.88% 8.86% 3.24% 3.75% 3.24% -
ROE 0.98% 2.96% 7.02% 13.01% 9.00% 10.59% 9.69% -
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 225.63 224.60 280.77 294.19 277.72 282.93 300.92 -17.48%
EPS 2.39 7.19 16.49 26.02 8.07 9.49 8.69 -57.74%
DPS 0.00 0.00 2.50 0.00 8.07 0.00 0.00 -
NAPS 2.44 2.43 2.35 2.00 1.00 1.00 1.00 81.34%
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 22.60 22.46 24.67 24.64 20.85 21.23 22.59 0.02%
EPS 0.24 0.72 1.45 2.18 0.68 0.79 0.73 -52.39%
DPS 0.00 0.00 0.22 0.00 0.61 0.00 0.00 -
NAPS 0.2444 0.243 0.2065 0.1675 0.0751 0.075 0.0751 119.76%
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 1.37 1.58 1.74 1.46 2.12 2.03 1.56 -8.30%
P/EPS 129.71 49.24 29.59 16.53 65.56 54.30 48.30 93.32%
EY 0.77 2.03 3.38 6.05 1.53 1.84 2.07 -48.30%
DY 0.00 0.00 0.51 0.00 1.37 0.00 0.00 -
P/NAPS 1.27 1.46 2.08 2.15 5.90 5.75 4.68 -58.11%
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 1.60 1.65 1.28 1.56 1.73 2.03 1.98 -13.25%
P/EPS 150.63 51.46 21.83 17.60 53.33 54.30 61.40 81.99%
EY 0.66 1.94 4.58 5.68 1.88 1.84 1.63 -45.29%
DY 0.00 0.00 0.69 0.00 1.68 0.00 0.00 -
P/NAPS 1.48 1.52 1.53 2.29 4.80 5.75 5.95 -60.48%

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