[MAS] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 4.85%
YoY- 93.86%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 11,847,838 11,401,260 10,725,112 10,145,310 9,547,752 8,780,819 8,279,299 27.01%
PBT 71,295 366,050 413,121 566,902 529,994 345,166 246,809 -56.33%
Tax -47,157 -37,870 98,291 116,976 122,251 115,978 5,647 -
NP 24,138 328,180 511,412 683,878 652,245 461,144 252,456 -79.12%
-
NP to SH 24,138 328,180 511,412 683,878 652,245 461,144 252,456 -79.12%
-
Tax Rate 66.14% 10.35% -23.79% -20.63% -23.07% -33.60% -2.29% -
Total Cost 11,823,700 11,073,080 10,213,700 9,461,432 8,895,507 8,319,675 8,026,843 29.49%
-
Net Worth 3,046,019 3,334,100 3,218,980 3,195,349 3,047,701 3,020,253 2,733,399 7.49%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 3,046,019 3,334,100 3,218,980 3,195,349 3,047,701 3,020,253 2,733,399 7.49%
NOSH 1,253,506 1,253,421 1,252,521 1,253,078 1,254,198 1,253,217 1,253,852 -0.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.20% 2.88% 4.77% 6.74% 6.83% 5.25% 3.05% -
ROE 0.79% 9.84% 15.89% 21.40% 21.40% 15.27% 9.24% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 945.18 909.61 856.28 809.63 761.26 700.66 660.31 27.03%
EPS 1.93 26.18 40.83 54.58 52.00 36.80 20.13 -79.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.66 2.57 2.55 2.43 2.41 2.18 7.51%
Adjusted Per Share Value based on latest NOSH - 1,253,078
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 70.95 68.28 64.23 60.75 57.18 52.58 49.58 27.01%
EPS 0.14 1.97 3.06 4.10 3.91 2.76 1.51 -79.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1824 0.1997 0.1928 0.1914 0.1825 0.1809 0.1637 7.48%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 3.50 3.80 4.42 3.98 4.76 5.50 4.80 -
P/RPS 0.37 0.42 0.52 0.49 0.63 0.78 0.73 -36.45%
P/EPS 181.76 14.51 10.83 7.29 9.15 14.95 23.84 287.85%
EY 0.55 6.89 9.24 13.71 10.93 6.69 4.19 -74.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.43 1.72 1.56 1.96 2.28 2.20 -24.63%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 31/05/05 28/02/05 29/11/04 23/08/04 24/05/04 19/02/04 -
Price 3.38 3.54 4.02 4.38 4.28 4.70 5.05 -
P/RPS 0.36 0.39 0.47 0.54 0.56 0.67 0.76 -39.26%
P/EPS 175.53 13.52 9.85 8.03 8.23 12.77 25.08 266.32%
EY 0.57 7.40 10.16 12.46 12.15 7.83 3.99 -72.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.33 1.56 1.72 1.76 1.95 2.32 -28.95%

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