[MAS] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 47.1%
YoY- 88.07%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 CAGR
Revenue 11,605,511 15,501,304 15,232,741 13,496,371 12,324,636 8,780,820 8,674,578 4.40%
PBT 491,832 264,661 884,129 -73,092 -1,108,283 345,165 333,935 5.89%
Tax 31,116 -18,964 -31,386 -60,645 -31,304 115,978 2,596 44.40%
NP 522,948 245,697 852,743 -133,737 -1,139,587 461,143 336,531 6.73%
-
NP to SH 520,039 244,312 851,418 -136,432 -1,143,929 461,143 336,531 6.65%
-
Tax Rate -6.33% 7.17% 3.55% - - -33.60% -0.78% -
Total Cost 11,082,563 15,255,607 14,379,998 13,630,108 13,464,223 8,319,677 8,338,047 4.29%
-
Net Worth 701,952 4,177,701 3,446,739 1,866,700 2,017,743 3,019,985 1,776,004 -12.83%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 CAGR
Div - - 36,667 - - 31,327 - -
Div Payout % - - 4.31% - - 6.79% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 CAGR
Net Worth 701,952 4,177,701 3,446,739 1,866,700 2,017,743 3,019,985 1,776,004 -12.83%
NOSH 1,671,316 1,671,080 1,466,697 1,252,819 1,253,257 1,253,106 870,590 10.13%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 CAGR
NP Margin 4.51% 1.59% 5.60% -0.99% -9.25% 5.25% 3.88% -
ROE 74.08% 5.85% 24.70% -7.31% -56.69% 15.27% 18.95% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 CAGR
RPS 694.39 927.62 1,038.57 1,077.28 983.41 700.72 996.40 -5.20%
EPS 25.32 14.62 58.05 -9.75 -91.28 36.80 38.65 -6.06%
DPS 0.00 0.00 2.50 0.00 0.00 2.50 0.00 -
NAPS 0.42 2.50 2.35 1.49 1.61 2.41 2.04 -20.85%
Adjusted Per Share Value based on latest NOSH - 1,253,581
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 CAGR
RPS 69.50 92.83 91.22 80.82 73.81 52.58 51.95 4.40%
EPS 3.11 1.46 5.10 -0.82 -6.85 2.76 2.02 6.59%
DPS 0.00 0.00 0.22 0.00 0.00 0.19 0.00 -
NAPS 0.042 0.2502 0.2064 0.1118 0.1208 0.1809 0.1064 -12.84%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/03/04 31/03/03 -
Price 2.72 3.06 4.88 4.68 2.84 5.50 3.32 -
P/RPS 0.39 0.33 0.47 0.43 0.29 0.78 0.33 2.50%
P/EPS 8.74 20.93 8.41 -42.98 -3.11 14.95 8.59 0.25%
EY 11.44 4.78 11.90 -2.33 -32.14 6.69 11.64 -0.25%
DY 0.00 0.00 0.51 0.00 0.00 0.45 0.00 -
P/NAPS 6.48 1.22 2.08 3.14 1.76 2.28 1.63 22.65%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 CAGR
Date 22/02/10 26/02/09 02/04/08 26/02/07 27/02/06 24/05/04 20/05/03 -
Price 1.90 2.70 3.60 5.95 3.00 4.70 3.34 -
P/RPS 0.27 0.29 0.35 0.55 0.31 0.67 0.34 -3.35%
P/EPS 6.11 18.47 6.20 -54.64 -3.29 12.77 8.64 -4.99%
EY 16.38 5.41 16.13 -1.83 -30.43 7.83 11.57 5.27%
DY 0.00 0.00 0.69 0.00 0.00 0.53 0.00 -
P/NAPS 4.52 1.08 1.53 3.99 1.86 1.95 1.64 16.18%

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