[MAS] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
10-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 39.54%
YoY- 179.46%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 9,547,752 8,780,819 8,279,299 8,020,523 8,266,114 8,795,843 9,047,899 3.65%
PBT 529,994 345,166 246,809 347,893 249,194 333,936 210,453 85.20%
Tax 122,251 115,978 5,647 4,873 3,621 2,595 -13,864 -
NP 652,245 461,144 252,456 352,766 252,815 336,531 196,589 122.61%
-
NP to SH 652,245 461,144 252,456 352,766 252,815 336,531 196,589 122.61%
-
Tax Rate -23.07% -33.60% -2.29% -1.40% -1.45% -0.78% 6.59% -
Total Cost 8,895,507 8,319,675 8,026,843 7,667,757 8,013,299 8,459,312 8,851,310 0.33%
-
Net Worth 3,047,701 3,020,253 2,733,399 2,507,890 2,455,777 2,451,127 662,169 176.95%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 3,047,701 3,020,253 2,733,399 2,507,890 2,455,777 2,451,127 662,169 176.95%
NOSH 1,254,198 1,253,217 1,253,852 1,253,945 1,252,947 1,178,426 769,965 38.48%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.83% 5.25% 3.05% 4.40% 3.06% 3.83% 2.17% -
ROE 21.40% 15.27% 9.24% 14.07% 10.29% 13.73% 29.69% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 761.26 700.66 660.31 639.62 659.73 746.41 1,175.11 -25.15%
EPS 52.00 36.80 20.13 28.13 20.18 28.56 25.53 60.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.41 2.18 2.00 1.96 2.08 0.86 99.99%
Adjusted Per Share Value based on latest NOSH - 1,253,945
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 57.18 52.58 49.58 48.03 49.50 52.67 54.18 3.66%
EPS 3.91 2.76 1.51 2.11 1.51 2.02 1.18 122.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1825 0.1809 0.1637 0.1502 0.1471 0.1468 0.0397 176.72%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.76 5.50 4.80 4.58 3.94 3.32 3.56 -
P/RPS 0.63 0.78 0.73 0.72 0.60 0.44 0.30 64.06%
P/EPS 9.15 14.95 23.84 16.28 19.53 11.63 13.94 -24.49%
EY 10.93 6.69 4.19 6.14 5.12 8.60 7.17 32.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.28 2.20 2.29 2.01 1.60 4.14 -39.28%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 24/05/04 19/02/04 10/11/03 11/08/03 20/05/03 25/02/03 -
Price 4.28 4.70 5.05 4.60 4.38 3.34 3.60 -
P/RPS 0.56 0.67 0.76 0.72 0.66 0.45 0.31 48.37%
P/EPS 8.23 12.77 25.08 16.35 21.71 11.70 14.10 -30.18%
EY 12.15 7.83 3.99 6.12 4.61 8.55 7.09 43.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.95 2.32 2.30 2.23 1.61 4.19 -43.94%

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