[MAS] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 195.18%
YoY- 365.6%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 13,583,999 13,302,540 12,847,084 12,181,091 11,602,070 12,080,437 13,255,602 1.64%
PBT 282,035 622,884 89,587 1,518,324 488,532 -60,777 256,129 6.61%
Tax -44,689 28,989 29,326 9,839 31,115 -13,928 6,795 -
NP 237,346 651,873 118,913 1,528,163 519,647 -74,705 262,924 -6.57%
-
NP to SH 234,469 648,672 115,658 1,525,331 516,738 -77,203 260,671 -6.80%
-
Tax Rate 15.85% -4.65% -32.73% -0.65% -6.37% - -2.65% -
Total Cost 13,346,653 12,650,667 12,728,171 10,652,928 11,082,423 12,155,142 12,992,678 1.80%
-
Net Worth 3,509,081 3,274,618 3,141,532 3,176,233 701,769 116,974 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,509,081 3,274,618 3,141,532 3,176,233 701,769 116,974 0 -
NOSH 3,341,982 3,341,446 3,342,056 2,913,975 1,670,879 1,671,070 1,671,145 58.53%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.75% 4.90% 0.93% 12.55% 4.48% -0.62% 1.98% -
ROE 6.68% 19.81% 3.68% 48.02% 73.63% -66.00% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 406.47 398.11 384.41 418.02 694.37 722.92 793.20 -35.88%
EPS 7.02 19.41 3.46 52.35 30.93 -4.62 15.60 -41.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.98 0.94 1.09 0.42 0.07 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,913,975
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 81.35 79.66 76.93 72.95 69.48 72.34 79.38 1.64%
EPS 1.40 3.88 0.69 9.13 3.09 -0.46 1.56 -6.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2101 0.1961 0.1881 0.1902 0.042 0.007 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.09 2.33 2.07 2.15 2.72 2.98 3.06 -
P/RPS 0.51 0.59 0.54 0.51 0.39 0.41 0.39 19.52%
P/EPS 29.79 12.00 59.81 4.11 8.80 -64.50 19.62 32.00%
EY 3.36 8.33 1.67 24.35 11.37 -1.55 5.10 -24.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.38 2.20 1.97 6.48 42.57 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 16/08/10 17/05/10 22/02/10 25/11/09 06/08/09 -
Price 1.92 2.06 2.28 2.06 1.90 3.10 3.10 -
P/RPS 0.47 0.52 0.59 0.49 0.27 0.43 0.39 13.20%
P/EPS 27.37 10.61 65.88 3.94 6.14 -67.10 19.87 23.72%
EY 3.65 9.42 1.52 25.41 16.28 -1.49 5.03 -19.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.10 2.43 1.89 4.52 44.29 0.00 -

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