[MAS] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 84.3%
YoY- 88.07%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 14,914,651 14,477,440 14,027,132 13,496,665 12,936,303 12,335,269 12,189,440 14.38%
PBT 780,188 663,198 382,661 -70,946 -813,230 -1,430,939 -1,541,595 -
Tax -47,659 -54,549 -63,305 -62,791 -52,158 -41,573 -31,874 30.72%
NP 732,529 608,649 319,356 -133,737 -865,388 -1,472,512 -1,573,469 -
-
NP to SH 730,965 607,325 317,401 -136,433 -869,208 -1,475,946 -1,576,323 -
-
Tax Rate 6.11% 8.23% 16.54% - - - - -
Total Cost 14,182,122 13,868,791 13,707,776 13,630,402 13,801,691 13,807,781 13,762,909 2.01%
-
Net Worth 2,797,348 1,253,866 1,253,163 1,253,581 1,253,495 1,528,894 1,704,639 39.08%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 101,187 101,187 - - - 31,205 31,205 118.92%
Div Payout % 13.84% 16.66% - - - 0.00% 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,797,348 1,253,866 1,253,163 1,253,581 1,253,495 1,528,894 1,704,639 39.08%
NOSH 1,398,674 1,253,866 1,253,163 1,253,581 1,253,495 1,253,191 1,253,411 7.57%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.91% 4.20% 2.28% -0.99% -6.69% -11.94% -12.91% -
ROE 26.13% 48.44% 25.33% -10.88% -69.34% -96.54% -92.47% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1,066.34 1,154.62 1,119.34 1,076.65 1,032.02 984.31 972.50 6.32%
EPS 52.26 48.44 25.33 -10.88 -69.34 -117.77 -125.76 -
DPS 7.23 8.07 0.00 0.00 0.00 2.49 2.49 103.39%
NAPS 2.00 1.00 1.00 1.00 1.00 1.22 1.36 29.28%
Adjusted Per Share Value based on latest NOSH - 1,253,581
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 89.32 86.70 84.00 80.82 77.47 73.87 73.00 14.38%
EPS 4.38 3.64 1.90 -0.82 -5.21 -8.84 -9.44 -
DPS 0.61 0.61 0.00 0.00 0.00 0.19 0.19 117.47%
NAPS 0.1675 0.0751 0.075 0.0751 0.0751 0.0916 0.1021 39.05%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.30 5.90 5.75 4.68 3.50 2.68 3.04 -
P/RPS 0.40 0.51 0.51 0.43 0.34 0.27 0.31 18.50%
P/EPS 8.23 12.18 22.70 -43.00 -5.05 -2.28 -2.42 -
EY 12.15 8.21 4.40 -2.33 -19.81 -43.95 -41.37 -
DY 1.68 1.37 0.00 0.00 0.00 0.93 0.82 61.24%
P/NAPS 2.15 5.90 5.75 4.68 3.50 2.20 2.24 -2.69%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 28/05/07 26/02/07 28/11/06 30/08/06 29/05/06 -
Price 4.58 4.80 5.75 5.95 4.30 3.02 2.94 -
P/RPS 0.43 0.42 0.51 0.55 0.42 0.31 0.30 27.09%
P/EPS 8.76 9.91 22.70 -54.67 -6.20 -2.56 -2.34 -
EY 11.41 10.09 4.40 -1.83 -16.13 -39.00 -42.78 -
DY 1.58 1.68 0.00 0.00 0.00 0.82 0.85 51.12%
P/NAPS 2.29 4.80 5.75 5.95 4.30 2.48 2.16 3.96%

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