[MAS] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 424.8%
YoY- 112.86%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 13,756,411 13,901,421 13,587,610 11,605,511 15,501,304 15,232,741 13,496,371 0.31%
PBT -424,801 -2,512,884 282,036 491,832 264,661 884,129 -73,092 34.05%
Tax -5,937 559 -44,690 31,116 -18,964 -31,386 -60,645 -32.08%
NP -430,738 -2,512,325 237,346 522,948 245,697 852,743 -133,737 21.50%
-
NP to SH -432,587 -2,523,988 234,469 520,039 244,312 851,418 -136,432 21.18%
-
Tax Rate - - 15.85% -6.33% 7.17% 3.55% - -
Total Cost 14,187,149 16,413,746 13,350,264 11,082,563 15,255,607 14,379,998 13,630,108 0.66%
-
Net Worth 2,139,533 1,069,486 3,395,757 701,952 4,177,701 3,446,739 1,866,700 2.29%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 36,667 - -
Div Payout % - - - - - 4.31% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 2,139,533 1,069,486 3,395,757 701,952 4,177,701 3,446,739 1,866,700 2.29%
NOSH 3,343,021 3,342,145 3,234,055 1,671,316 1,671,080 1,466,697 1,252,819 17.75%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -3.13% -18.07% 1.75% 4.51% 1.59% 5.60% -0.99% -
ROE -20.22% -236.00% 6.90% 74.08% 5.85% 24.70% -7.31% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 411.50 415.94 420.14 694.39 927.62 1,038.57 1,077.28 -14.80%
EPS -12.94 -75.52 7.25 25.32 14.62 58.05 -9.75 4.82%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.64 0.32 1.05 0.42 2.50 2.35 1.49 -13.12%
Adjusted Per Share Value based on latest NOSH - 1,670,879
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 82.38 83.25 81.37 69.50 92.83 91.22 80.82 0.31%
EPS -2.59 -15.11 1.40 3.11 1.46 5.10 -0.82 21.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.22 0.00 -
NAPS 0.1281 0.064 0.2034 0.042 0.2502 0.2064 0.1118 2.29%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.71 1.30 2.09 2.72 3.06 4.88 4.68 -
P/RPS 0.17 0.31 0.50 0.39 0.33 0.47 0.43 -14.31%
P/EPS -5.49 -1.72 28.83 8.74 20.93 8.41 -42.98 -29.01%
EY -18.23 -58.09 3.47 11.44 4.78 11.90 -2.33 40.85%
DY 0.00 0.00 0.00 0.00 0.00 0.51 0.00 -
P/NAPS 1.11 4.06 1.99 6.48 1.22 2.08 3.14 -15.89%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 22/02/10 26/02/09 02/04/08 26/02/07 -
Price 0.735 1.43 1.92 1.90 2.70 3.60 5.95 -
P/RPS 0.18 0.34 0.46 0.27 0.29 0.35 0.55 -16.97%
P/EPS -5.68 -1.89 26.48 6.11 18.47 6.20 -54.64 -31.40%
EY -17.61 -52.81 3.78 16.38 5.41 16.13 -1.83 45.79%
DY 0.00 0.00 0.00 0.00 0.00 0.69 0.00 -
P/NAPS 1.15 4.47 1.83 4.52 1.08 1.53 3.99 -18.71%

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