[MAS] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 44.86%
YoY- 36.18%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 CAGR
Revenue 2,546,942 3,774,112 3,482,185 3,031,877 2,886,048 2,774,133 2,176,575 2.76%
PBT 896,146 60,970 118,942 -161,595 -272,251 140,595 103,687 45.47%
Tax -20,457 -20,992 -6,145 -14,901 -5,202 -7,894 -2,619 42.94%
NP 875,689 39,978 112,797 -176,496 -277,453 132,701 101,068 45.54%
-
NP to SH 874,944 39,978 112,848 -177,076 -277,453 132,701 101,068 45.52%
-
Tax Rate 2.28% 34.43% 5.17% - - 5.61% 2.53% -
Total Cost 1,671,253 3,734,134 3,369,388 3,208,373 3,163,501 2,641,432 2,075,507 -3.69%
-
Net Worth 0 4,081,435 1,253,866 1,528,894 3,046,019 3,195,349 2,507,890 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 CAGR
Div - - 101,187 - - - - -
Div Payout % - - 89.67% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 CAGR
Net Worth 0 4,081,435 1,253,866 1,528,894 3,046,019 3,195,349 2,507,890 -
NOSH 1,671,145 1,672,719 1,253,866 1,253,191 1,253,506 1,253,078 1,253,945 5.11%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 CAGR
NP Margin 34.38% 1.06% 3.24% -5.82% -9.61% 4.78% 4.64% -
ROE 0.00% 0.98% 9.00% -11.58% -9.11% 4.15% 4.03% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 CAGR
RPS 152.41 225.63 277.72 241.93 230.24 221.39 173.58 -2.23%
EPS 42.61 2.39 8.07 -14.13 -22.14 10.59 8.06 33.56%
DPS 0.00 0.00 8.07 0.00 0.00 0.00 0.00 -
NAPS 0.00 2.44 1.00 1.22 2.43 2.55 2.00 -
Adjusted Per Share Value based on latest NOSH - 1,253,191
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 CAGR
RPS 15.25 22.60 20.85 18.16 17.28 16.61 13.03 2.77%
EPS 5.24 0.24 0.68 -1.06 -1.66 0.79 0.61 45.32%
DPS 0.00 0.00 0.61 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2444 0.0751 0.0916 0.1824 0.1914 0.1502 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/09/04 30/09/03 -
Price 3.06 3.10 5.90 2.68 3.50 3.98 4.58 -
P/RPS 2.01 1.37 2.12 1.11 1.52 1.80 2.64 -4.62%
P/EPS 5.84 129.71 65.56 -18.97 -15.81 37.58 56.82 -32.66%
EY 17.11 0.77 1.53 -5.27 -6.32 2.66 1.76 48.48%
DY 0.00 0.00 1.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.27 5.90 2.20 1.44 1.56 2.29 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 CAGR
Date 06/08/09 18/08/08 27/08/07 30/08/06 22/08/05 29/11/04 10/11/03 -
Price 3.10 3.60 4.80 3.02 3.38 4.38 4.60 -
P/RPS 2.03 1.60 1.73 1.25 1.47 1.98 2.65 -4.52%
P/EPS 5.92 150.63 53.33 -21.37 -15.27 41.36 57.07 -32.55%
EY 16.89 0.66 1.88 -4.68 -6.55 2.42 1.75 48.29%
DY 0.00 0.00 1.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.48 4.80 2.48 1.39 1.72 2.30 -

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