[MAS] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -1.49%
YoY- 164.26%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 15,510,210 15,762,960 15,758,397 15,466,470 15,261,606 14,914,651 14,477,440 4.67%
PBT 264,783 461,974 815,957 873,929 884,129 780,188 663,198 -45.62%
Tax -19,086 -20,646 -48,635 -33,788 -31,385 -47,659 -54,549 -50.18%
NP 245,697 441,328 767,322 840,141 852,744 732,529 608,649 -45.22%
-
NP to SH 244,312 440,057 765,899 838,769 851,418 730,965 607,325 -45.35%
-
Tax Rate 7.21% 4.47% 5.96% 3.87% 3.55% 6.11% 8.23% -
Total Cost 15,264,513 15,321,632 14,991,075 14,626,329 14,408,862 14,182,122 13,868,791 6.57%
-
Net Worth 4,182,971 4,126,741 4,081,435 4,057,694 3,447,687 2,797,348 1,253,866 122.45%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 36,677 36,677 137,864 137,864 101,187 101,187 -
Div Payout % - 8.33% 4.79% 16.44% 16.19% 13.84% 16.66% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 4,182,971 4,126,741 4,081,435 4,057,694 3,447,687 2,797,348 1,253,866 122.45%
NOSH 1,673,188 1,670,745 1,672,719 1,669,833 1,467,101 1,398,674 1,253,866 21.10%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.58% 2.80% 4.87% 5.43% 5.59% 4.91% 4.20% -
ROE 5.84% 10.66% 18.77% 20.67% 24.70% 26.13% 48.44% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 926.99 943.47 942.08 926.23 1,040.26 1,066.34 1,154.62 -13.56%
EPS 14.60 26.34 45.79 50.23 58.03 52.26 48.44 -54.88%
DPS 0.00 2.20 2.19 8.26 9.40 7.23 8.07 -
NAPS 2.50 2.47 2.44 2.43 2.35 2.00 1.00 83.69%
Adjusted Per Share Value based on latest NOSH - 1,669,833
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 92.88 94.40 94.37 92.62 91.39 89.32 86.70 4.67%
EPS 1.46 2.64 4.59 5.02 5.10 4.38 3.64 -45.46%
DPS 0.00 0.22 0.22 0.83 0.83 0.61 0.61 -
NAPS 0.2505 0.2471 0.2444 0.243 0.2065 0.1675 0.0751 122.42%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.06 3.44 3.10 3.54 4.88 4.30 5.90 -
P/RPS 0.33 0.36 0.33 0.38 0.47 0.40 0.51 -25.09%
P/EPS 20.96 13.06 6.77 7.05 8.41 8.23 12.18 43.36%
EY 4.77 7.66 14.77 14.19 11.89 12.15 8.21 -30.25%
DY 0.00 0.64 0.71 2.33 1.93 1.68 1.37 -
P/NAPS 1.22 1.39 1.27 1.46 2.08 2.15 5.90 -64.86%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 18/08/08 20/05/08 02/04/08 26/11/07 27/08/07 -
Price 2.70 2.56 3.60 3.70 3.60 4.58 4.80 -
P/RPS 0.29 0.27 0.38 0.40 0.35 0.43 0.42 -21.79%
P/EPS 18.49 9.72 7.86 7.37 6.20 8.76 9.91 51.27%
EY 5.41 10.29 12.72 13.58 16.12 11.41 10.09 -33.87%
DY 0.00 0.86 0.61 2.23 2.61 1.58 1.68 -
P/NAPS 1.08 1.04 1.48 1.52 1.53 2.29 4.80 -62.83%

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