[MAS] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 332.64%
YoY- 120.14%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 15,261,606 14,914,651 14,477,440 14,027,132 13,496,665 12,936,303 12,335,269 15.20%
PBT 884,129 780,188 663,198 382,661 -70,946 -813,230 -1,430,939 -
Tax -31,385 -47,659 -54,549 -63,305 -62,791 -52,158 -41,573 -17.04%
NP 852,744 732,529 608,649 319,356 -133,737 -865,388 -1,472,512 -
-
NP to SH 851,418 730,965 607,325 317,401 -136,433 -869,208 -1,475,946 -
-
Tax Rate 3.55% 6.11% 8.23% 16.54% - - - -
Total Cost 14,408,862 14,182,122 13,868,791 13,707,776 13,630,402 13,801,691 13,807,781 2.87%
-
Net Worth 3,447,687 2,797,348 1,253,866 1,253,163 1,253,581 1,253,495 1,528,894 71.70%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 137,864 101,187 101,187 - - - 31,205 168.51%
Div Payout % 16.19% 13.84% 16.66% - - - 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 3,447,687 2,797,348 1,253,866 1,253,163 1,253,581 1,253,495 1,528,894 71.70%
NOSH 1,467,101 1,398,674 1,253,866 1,253,163 1,253,581 1,253,495 1,253,191 11.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.59% 4.91% 4.20% 2.28% -0.99% -6.69% -11.94% -
ROE 24.70% 26.13% 48.44% 25.33% -10.88% -69.34% -96.54% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1,040.26 1,066.34 1,154.62 1,119.34 1,076.65 1,032.02 984.31 3.74%
EPS 58.03 52.26 48.44 25.33 -10.88 -69.34 -117.77 -
DPS 9.40 7.23 8.07 0.00 0.00 0.00 2.49 141.86%
NAPS 2.35 2.00 1.00 1.00 1.00 1.00 1.22 54.62%
Adjusted Per Share Value based on latest NOSH - 1,253,163
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 91.39 89.32 86.70 84.00 80.82 77.47 73.87 15.19%
EPS 5.10 4.38 3.64 1.90 -0.82 -5.21 -8.84 -
DPS 0.83 0.61 0.61 0.00 0.00 0.00 0.19 166.51%
NAPS 0.2065 0.1675 0.0751 0.075 0.0751 0.0751 0.0916 71.67%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.88 4.30 5.90 5.75 4.68 3.50 2.68 -
P/RPS 0.47 0.40 0.51 0.51 0.43 0.34 0.27 44.56%
P/EPS 8.41 8.23 12.18 22.70 -43.00 -5.05 -2.28 -
EY 11.89 12.15 8.21 4.40 -2.33 -19.81 -43.95 -
DY 1.93 1.68 1.37 0.00 0.00 0.00 0.93 62.48%
P/NAPS 2.08 2.15 5.90 5.75 4.68 3.50 2.20 -3.66%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 02/04/08 26/11/07 27/08/07 28/05/07 26/02/07 28/11/06 30/08/06 -
Price 3.60 4.58 4.80 5.75 5.95 4.30 3.02 -
P/RPS 0.35 0.43 0.42 0.51 0.55 0.42 0.31 8.40%
P/EPS 6.20 8.76 9.91 22.70 -54.67 -6.20 -2.56 -
EY 16.12 11.41 10.09 4.40 -1.83 -16.13 -39.00 -
DY 2.61 1.58 1.68 0.00 0.00 0.00 0.82 115.92%
P/NAPS 1.53 2.29 4.80 5.75 5.95 4.30 2.48 -27.46%

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