[MAS] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
12-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -335.07%
YoY- -168.47%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 11,602,070 12,080,437 13,255,602 14,482,772 15,510,210 15,762,960 15,758,397 -18.41%
PBT 488,532 -60,777 256,129 -579,047 264,783 461,974 815,957 -28.89%
Tax 31,115 -13,928 6,795 6,260 -19,086 -20,646 -48,635 -
NP 519,647 -74,705 262,924 -572,787 245,697 441,328 767,322 -22.82%
-
NP to SH 516,738 -77,203 260,671 -574,295 244,312 440,057 765,899 -23.02%
-
Tax Rate -6.37% - -2.65% - 7.21% 4.47% 5.96% -
Total Cost 11,082,423 12,155,142 12,992,678 15,055,559 15,264,513 15,321,632 14,991,075 -18.19%
-
Net Worth 701,769 116,974 0 -451,231 4,182,971 4,126,741 4,081,435 -68.97%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 36,677 36,677 -
Div Payout % - - - - - 8.33% 4.79% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 701,769 116,974 0 -451,231 4,182,971 4,126,741 4,081,435 -68.97%
NOSH 1,670,879 1,671,070 1,671,145 1,671,228 1,673,188 1,670,745 1,672,719 -0.07%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.48% -0.62% 1.98% -3.95% 1.58% 2.80% 4.87% -
ROE 73.63% -66.00% 0.00% 0.00% 5.84% 10.66% 18.77% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 694.37 722.92 793.20 866.59 926.99 943.47 942.08 -18.35%
EPS 30.93 -4.62 15.60 -34.36 14.60 26.34 45.79 -22.95%
DPS 0.00 0.00 0.00 0.00 0.00 2.20 2.19 -
NAPS 0.42 0.07 0.00 -0.27 2.50 2.47 2.44 -68.95%
Adjusted Per Share Value based on latest NOSH - 1,671,228
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.48 72.34 79.38 86.73 92.88 94.40 94.37 -18.41%
EPS 3.09 -0.46 1.56 -3.44 1.46 2.64 4.59 -23.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.22 0.22 -
NAPS 0.042 0.007 0.00 -0.027 0.2505 0.2471 0.2444 -68.99%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.72 2.98 3.06 2.87 3.06 3.44 3.10 -
P/RPS 0.39 0.41 0.39 0.33 0.33 0.36 0.33 11.74%
P/EPS 8.80 -64.50 19.62 -8.35 20.96 13.06 6.77 19.04%
EY 11.37 -1.55 5.10 -11.97 4.77 7.66 14.77 -15.96%
DY 0.00 0.00 0.00 0.00 0.00 0.64 0.71 -
P/NAPS 6.48 42.57 0.00 0.00 1.22 1.39 1.27 195.50%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 25/11/09 06/08/09 12/06/09 26/02/09 28/11/08 18/08/08 -
Price 1.90 3.10 3.10 3.26 2.70 2.56 3.60 -
P/RPS 0.27 0.43 0.39 0.38 0.29 0.27 0.38 -20.32%
P/EPS 6.14 -67.10 19.87 -9.49 18.49 9.72 7.86 -15.14%
EY 16.28 -1.49 5.03 -10.54 5.41 10.29 12.72 17.82%
DY 0.00 0.00 0.00 0.00 0.00 0.86 0.61 -
P/NAPS 4.52 44.29 0.00 0.00 1.08 1.04 1.48 110.07%

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