[MAS] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 222.5%
YoY- 51.45%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 CAGR
Revenue 3,399,569 2,944,113 4,119,278 4,114,715 3,677,504 3,076,470 3,037,408 1.97%
PBT 236,074 -297,223 19,683 373,666 256,676 -361,033 78,754 21.03%
Tax -2,176 -1,839 18,884 -9,105 -15,995 -5,410 -21,138 -32.65%
NP 233,898 -299,062 38,567 364,561 240,681 -366,443 57,616 27.58%
-
NP to SH 233,233 -299,781 38,093 363,935 240,295 -366,443 57,616 27.52%
-
Tax Rate 0.92% - -95.94% 2.44% 6.23% - 26.84% -
Total Cost 3,165,671 3,243,175 4,080,711 3,750,154 3,436,823 3,442,913 2,979,792 1.05%
-
Net Worth 3,274,618 116,974 4,126,741 2,797,348 1,253,495 2,644,331 3,218,980 0.29%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 CAGR
Div - - - - - 31,205 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 CAGR
Net Worth 3,274,618 116,974 4,126,741 2,797,348 1,253,495 2,644,331 3,218,980 0.29%
NOSH 3,341,446 1,671,070 1,670,745 1,398,674 1,253,495 1,253,237 1,252,521 18.60%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 CAGR
NP Margin 6.88% -10.16% 0.94% 8.86% 6.54% -11.91% 1.90% -
ROE 7.12% -256.28% 0.92% 13.01% 19.17% -13.86% 1.79% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 CAGR
RPS 101.74 176.18 246.55 294.19 293.38 245.48 242.50 -14.01%
EPS 6.98 -14.60 2.28 26.02 17.18 -29.24 4.60 7.52%
DPS 0.00 0.00 0.00 0.00 0.00 2.49 0.00 -
NAPS 0.98 0.07 2.47 2.00 1.00 2.11 2.57 -15.43%
Adjusted Per Share Value based on latest NOSH - 1,398,674
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 CAGR
RPS 20.36 17.63 24.67 24.64 22.02 18.42 18.19 1.97%
EPS 1.40 -1.80 0.23 2.18 1.44 -2.19 0.35 27.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.1961 0.007 0.2471 0.1675 0.0751 0.1584 0.1928 0.29%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 31/12/04 -
Price 2.33 2.98 3.44 4.30 3.50 3.36 4.42 -
P/RPS 2.29 1.69 1.40 1.46 1.19 1.37 1.82 4.07%
P/EPS 33.38 -16.61 150.88 16.53 18.26 -11.49 96.09 -16.79%
EY 3.00 -6.02 0.66 6.05 5.48 -8.70 1.04 20.22%
DY 0.00 0.00 0.00 0.00 0.00 0.74 0.00 -
P/NAPS 2.38 42.57 1.39 2.15 3.50 1.59 1.72 5.81%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 CAGR
Date 25/11/10 25/11/09 28/11/08 26/11/07 28/11/06 12/12/05 28/02/05 -
Price 2.06 3.10 2.56 4.58 4.30 2.89 4.02 -
P/RPS 2.02 1.76 1.04 1.56 1.47 1.18 1.66 3.47%
P/EPS 29.51 -17.28 112.28 17.60 22.43 -9.88 87.39 -17.20%
EY 3.39 -5.79 0.89 5.68 4.46 -10.12 1.14 20.86%
DY 0.00 0.00 0.00 0.00 0.00 0.86 0.00 -
P/NAPS 2.10 44.29 1.04 2.29 4.30 1.37 1.56 5.30%

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