[MAS] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
02-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -33.53%
YoY- 99.16%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 4,119,278 3,774,112 3,750,384 4,119,186 4,114,715 3,482,185 3,545,520 10.48%
PBT 19,683 60,970 134,289 247,032 373,666 118,942 144,489 -73.42%
Tax 18,884 -20,992 -13,759 -4,779 -9,105 -6,145 -11,356 -
NP 38,567 39,978 120,530 242,253 364,561 112,797 133,133 -56.11%
-
NP to SH 38,093 39,978 120,061 241,925 363,935 112,848 132,710 -56.38%
-
Tax Rate -95.94% 34.43% 10.25% 1.93% 2.44% 5.17% 7.86% -
Total Cost 4,080,711 3,734,134 3,629,854 3,876,933 3,750,154 3,369,388 3,412,387 12.62%
-
Net Worth 4,126,741 4,081,435 4,057,694 3,447,687 2,797,348 1,253,866 1,253,163 120.86%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 36,677 - 101,187 - -
Div Payout % - - - 15.16% - 89.67% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 4,126,741 4,081,435 4,057,694 3,447,687 2,797,348 1,253,866 1,253,163 120.86%
NOSH 1,670,745 1,672,719 1,669,833 1,467,101 1,398,674 1,253,866 1,253,163 21.07%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.94% 1.06% 3.21% 5.88% 8.86% 3.24% 3.75% -
ROE 0.92% 0.98% 2.96% 7.02% 13.01% 9.00% 10.59% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 246.55 225.63 224.60 280.77 294.19 277.72 282.93 -8.74%
EPS 2.28 2.39 7.19 16.49 26.02 8.07 9.49 -61.25%
DPS 0.00 0.00 0.00 2.50 0.00 8.07 0.00 -
NAPS 2.47 2.44 2.43 2.35 2.00 1.00 1.00 82.42%
Adjusted Per Share Value based on latest NOSH - 1,467,101
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 24.67 22.60 22.46 24.67 24.64 20.85 21.23 10.49%
EPS 0.23 0.24 0.72 1.45 2.18 0.68 0.79 -55.97%
DPS 0.00 0.00 0.00 0.22 0.00 0.61 0.00 -
NAPS 0.2471 0.2444 0.243 0.2065 0.1675 0.0751 0.075 120.93%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.44 3.10 3.54 4.88 4.30 5.90 5.75 -
P/RPS 1.40 1.37 1.58 1.74 1.46 2.12 2.03 -21.88%
P/EPS 150.88 129.71 49.24 29.59 16.53 65.56 54.30 97.27%
EY 0.66 0.77 2.03 3.38 6.05 1.53 1.84 -49.42%
DY 0.00 0.00 0.00 0.51 0.00 1.37 0.00 -
P/NAPS 1.39 1.27 1.46 2.08 2.15 5.90 5.75 -61.09%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 18/08/08 20/05/08 02/04/08 26/11/07 27/08/07 28/05/07 -
Price 2.56 3.60 3.70 3.60 4.58 4.80 5.75 -
P/RPS 1.04 1.60 1.65 1.28 1.56 1.73 2.03 -35.89%
P/EPS 112.28 150.63 51.46 21.83 17.60 53.33 54.30 62.09%
EY 0.89 0.66 1.94 4.58 5.68 1.88 1.84 -38.29%
DY 0.00 0.00 0.00 0.69 0.00 1.68 0.00 -
P/NAPS 1.04 1.48 1.52 1.53 2.29 4.80 5.75 -67.91%

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