[MAS] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 41.11%
YoY- -82.99%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 14,477,440 14,027,132 13,496,665 12,936,303 12,335,269 12,189,440 12,324,636 11.36%
PBT 663,198 382,661 -70,946 -813,230 -1,430,939 -1,541,595 -1,108,280 -
Tax -54,549 -63,305 -62,791 -52,158 -41,573 -31,874 -33,955 37.28%
NP 608,649 319,356 -133,737 -865,388 -1,472,512 -1,573,469 -1,142,235 -
-
NP to SH 607,325 317,401 -136,433 -869,208 -1,475,946 -1,576,323 -1,143,925 -
-
Tax Rate 8.23% 16.54% - - - - - -
Total Cost 13,868,791 13,707,776 13,630,402 13,801,691 13,807,781 13,762,909 13,466,871 1.98%
-
Net Worth 1,253,866 1,253,163 1,253,581 1,253,495 1,528,894 1,704,639 2,030,111 -27.53%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 101,187 - - - 31,205 31,205 31,205 119.55%
Div Payout % 16.66% - - - 0.00% 0.00% 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,253,866 1,253,163 1,253,581 1,253,495 1,528,894 1,704,639 2,030,111 -27.53%
NOSH 1,253,866 1,253,163 1,253,581 1,253,495 1,253,191 1,253,411 1,253,155 0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.20% 2.28% -0.99% -6.69% -11.94% -12.91% -9.27% -
ROE 48.44% 25.33% -10.88% -69.34% -96.54% -92.47% -56.35% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1,154.62 1,119.34 1,076.65 1,032.02 984.31 972.50 983.49 11.32%
EPS 48.44 25.33 -10.88 -69.34 -117.77 -125.76 -91.28 -
DPS 8.07 0.00 0.00 0.00 2.49 2.49 2.49 119.47%
NAPS 1.00 1.00 1.00 1.00 1.22 1.36 1.62 -27.56%
Adjusted Per Share Value based on latest NOSH - 1,253,495
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 86.70 84.00 80.82 77.47 73.87 73.00 73.81 11.36%
EPS 3.64 1.90 -0.82 -5.21 -8.84 -9.44 -6.85 -
DPS 0.61 0.00 0.00 0.00 0.19 0.19 0.19 118.09%
NAPS 0.0751 0.075 0.0751 0.0751 0.0916 0.1021 0.1216 -27.54%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.90 5.75 4.68 3.50 2.68 3.04 2.84 -
P/RPS 0.51 0.51 0.43 0.34 0.27 0.31 0.29 45.84%
P/EPS 12.18 22.70 -43.00 -5.05 -2.28 -2.42 -3.11 -
EY 8.21 4.40 -2.33 -19.81 -43.95 -41.37 -32.14 -
DY 1.37 0.00 0.00 0.00 0.93 0.82 0.88 34.43%
P/NAPS 5.90 5.75 4.68 3.50 2.20 2.24 1.75 125.34%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 26/02/07 28/11/06 30/08/06 29/05/06 27/02/06 -
Price 4.80 5.75 5.95 4.30 3.02 2.94 3.00 -
P/RPS 0.42 0.51 0.55 0.42 0.31 0.30 0.31 22.50%
P/EPS 9.91 22.70 -54.67 -6.20 -2.56 -2.34 -3.29 -
EY 10.09 4.40 -1.83 -16.13 -39.00 -42.78 -30.43 -
DY 1.68 0.00 0.00 0.00 0.82 0.85 0.83 60.21%
P/NAPS 4.80 5.75 5.95 4.30 2.48 2.16 1.85 89.14%

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