[MAS] QoQ TTM 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- 20.36%
YoY- 184.1%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 15,758,397 15,466,470 15,261,606 14,914,651 14,477,440 14,027,132 13,496,665 10.89%
PBT 815,957 873,929 884,129 780,188 663,198 382,661 -70,946 -
Tax -48,635 -33,788 -31,385 -47,659 -54,549 -63,305 -62,791 -15.67%
NP 767,322 840,141 852,744 732,529 608,649 319,356 -133,737 -
-
NP to SH 765,899 838,769 851,418 730,965 607,325 317,401 -136,433 -
-
Tax Rate 5.96% 3.87% 3.55% 6.11% 8.23% 16.54% - -
Total Cost 14,991,075 14,626,329 14,408,862 14,182,122 13,868,791 13,707,776 13,630,402 6.55%
-
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 36,677 137,864 137,864 101,187 101,187 - - -
Div Payout % 4.79% 16.44% 16.19% 13.84% 16.66% - - -
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 4.87% 5.43% 5.59% 4.91% 4.20% 2.28% -0.99% -
ROE 18.77% 20.67% 24.70% 26.13% 48.44% 25.33% -10.88% -
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 942.08 926.23 1,040.26 1,066.34 1,154.62 1,119.34 1,076.65 -8.52%
EPS 45.79 50.23 58.03 52.26 48.44 25.33 -10.88 -
DPS 2.19 8.26 9.40 7.23 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 94.37 92.62 91.39 89.32 86.70 84.00 80.82 10.89%
EPS 4.59 5.02 5.10 4.38 3.64 1.90 -0.82 -
DPS 0.22 0.83 0.83 0.61 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 0.33 0.38 0.47 0.40 0.51 0.51 0.43 -16.19%
P/EPS 6.77 7.05 8.41 8.23 12.18 22.70 -43.00 -
EY 14.77 14.19 11.89 12.15 8.21 4.40 -2.33 -
DY 0.71 2.33 1.93 1.68 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 0.38 0.40 0.35 0.43 0.42 0.51 0.55 -21.86%
P/EPS 7.86 7.37 6.20 8.76 9.91 22.70 -54.67 -
EY 12.72 13.58 16.12 11.41 10.09 4.40 -1.83 -
DY 0.61 2.23 2.61 1.58 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