[MAS] YoY Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 107.55%
YoY- 37.03%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 15,232,741 13,496,371 12,324,636 8,780,820 8,674,578 8,500,200 8,956,145 8.17%
PBT 884,129 -73,092 -1,108,283 345,165 333,935 -846,492 -386,636 -
Tax -31,386 -60,645 -31,304 115,978 2,596 846,492 386,636 -
NP 852,743 -133,737 -1,139,587 461,143 336,531 0 0 -
-
NP to SH 851,418 -136,432 -1,143,929 461,143 336,531 -835,562 -417,428 -
-
Tax Rate 3.55% - - -33.60% -0.78% - - -
Total Cost 14,379,998 13,630,108 13,464,223 8,319,677 8,338,047 8,500,200 8,956,145 7.25%
-
Net Worth 3,446,739 1,866,700 2,017,743 3,019,985 1,776,004 1,524,663 1,647,837 11.54%
Dividend
31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 36,667 - - 31,327 - - - -
Div Payout % 4.31% - - 6.79% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 3,446,739 1,866,700 2,017,743 3,019,985 1,776,004 1,524,663 1,647,837 11.54%
NOSH 1,466,697 1,252,819 1,253,257 1,253,106 870,590 770,032 770,017 10.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.60% -0.99% -9.25% 5.25% 3.88% 0.00% 0.00% -
ROE 24.70% -7.31% -56.69% 15.27% 18.95% -54.80% -25.33% -
Per Share
31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 1,038.57 1,077.28 983.41 700.72 996.40 1,103.88 1,163.11 -1.66%
EPS 58.05 -9.75 -91.28 36.80 38.65 -108.51 -54.21 -
DPS 2.50 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 2.35 1.49 1.61 2.41 2.04 1.98 2.14 1.39%
Adjusted Per Share Value based on latest NOSH - 1,253,217
31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 91.22 80.82 73.81 52.58 51.95 50.90 53.63 8.17%
EPS 5.10 -0.82 -6.85 2.76 2.02 -5.00 -2.50 -
DPS 0.22 0.00 0.00 0.19 0.00 0.00 0.00 -
NAPS 0.2064 0.1118 0.1208 0.1809 0.1064 0.0913 0.0987 11.53%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.88 4.68 2.84 5.50 3.32 3.72 3.42 -
P/RPS 0.47 0.43 0.29 0.78 0.33 0.34 0.29 7.40%
P/EPS 8.41 -42.98 -3.11 14.95 8.59 -3.43 -6.31 -
EY 11.90 -2.33 -32.14 6.69 11.64 -29.17 -15.85 -
DY 0.51 0.00 0.00 0.45 0.00 0.00 0.00 -
P/NAPS 2.08 3.14 1.76 2.28 1.63 1.88 1.60 3.95%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 02/04/08 26/02/07 27/02/06 24/05/04 20/05/03 29/05/02 29/05/01 -
Price 3.60 5.95 3.00 4.70 3.34 4.18 2.52 -
P/RPS 0.35 0.55 0.31 0.67 0.34 0.38 0.22 7.11%
P/EPS 6.20 -54.64 -3.29 12.77 8.64 -3.85 -4.65 -
EY 16.13 -1.83 -30.43 7.83 11.57 -25.96 -21.51 -
DY 0.69 0.00 0.00 0.53 0.00 0.00 0.00 -
P/NAPS 1.53 3.99 1.86 1.95 1.64 2.11 1.18 3.91%

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