[MAS] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -44.48%
YoY- -71.31%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 12,080,437 13,255,602 14,482,772 15,510,210 15,762,960 15,758,397 15,466,470 -15.17%
PBT -60,777 256,129 -579,047 264,783 461,974 815,957 873,929 -
Tax -13,928 6,795 6,260 -19,086 -20,646 -48,635 -33,788 -44.58%
NP -74,705 262,924 -572,787 245,697 441,328 767,322 840,141 -
-
NP to SH -77,203 260,671 -574,295 244,312 440,057 765,899 838,769 -
-
Tax Rate - -2.65% - 7.21% 4.47% 5.96% 3.87% -
Total Cost 12,155,142 12,992,678 15,055,559 15,264,513 15,321,632 14,991,075 14,626,329 -11.59%
-
Net Worth 116,974 0 -451,231 4,182,971 4,126,741 4,081,435 4,057,694 -90.57%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - 36,677 36,677 137,864 -
Div Payout % - - - - 8.33% 4.79% 16.44% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 116,974 0 -451,231 4,182,971 4,126,741 4,081,435 4,057,694 -90.57%
NOSH 1,671,070 1,671,145 1,671,228 1,673,188 1,670,745 1,672,719 1,669,833 0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -0.62% 1.98% -3.95% 1.58% 2.80% 4.87% 5.43% -
ROE -66.00% 0.00% 0.00% 5.84% 10.66% 18.77% 20.67% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 722.92 793.20 866.59 926.99 943.47 942.08 926.23 -15.21%
EPS -4.62 15.60 -34.36 14.60 26.34 45.79 50.23 -
DPS 0.00 0.00 0.00 0.00 2.20 2.19 8.26 -
NAPS 0.07 0.00 -0.27 2.50 2.47 2.44 2.43 -90.58%
Adjusted Per Share Value based on latest NOSH - 1,673,188
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 72.34 79.38 86.73 92.88 94.40 94.37 92.62 -15.17%
EPS -0.46 1.56 -3.44 1.46 2.64 4.59 5.02 -
DPS 0.00 0.00 0.00 0.00 0.22 0.22 0.83 -
NAPS 0.007 0.00 -0.027 0.2505 0.2471 0.2444 0.243 -90.58%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.98 3.06 2.87 3.06 3.44 3.10 3.54 -
P/RPS 0.41 0.39 0.33 0.33 0.36 0.33 0.38 5.19%
P/EPS -64.50 19.62 -8.35 20.96 13.06 6.77 7.05 -
EY -1.55 5.10 -11.97 4.77 7.66 14.77 14.19 -
DY 0.00 0.00 0.00 0.00 0.64 0.71 2.33 -
P/NAPS 42.57 0.00 0.00 1.22 1.39 1.27 1.46 845.38%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 06/08/09 12/06/09 26/02/09 28/11/08 18/08/08 20/05/08 -
Price 3.10 3.10 3.26 2.70 2.56 3.60 3.70 -
P/RPS 0.43 0.39 0.38 0.29 0.27 0.38 0.40 4.93%
P/EPS -67.10 19.87 -9.49 18.49 9.72 7.86 7.37 -
EY -1.49 5.03 -10.54 5.41 10.29 12.72 13.58 -
DY 0.00 0.00 0.00 0.00 0.86 0.61 2.23 -
P/NAPS 44.29 0.00 0.00 1.08 1.04 1.48 1.52 844.96%

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