[MAS] YoY 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- -49.45%
YoY- 119.87%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 CAGR
Revenue 3,388,069 3,866,436 4,119,186 3,772,231 3,211,869 2,474,101 1,972,581 8.33%
PBT 599,150 49,841 247,032 143,091 -599,193 171,268 72,911 36.56%
Tax 41,824 -3,219 -4,779 -21,053 -10,420 123,238 12,907 18.99%
NP 640,974 46,622 242,253 122,038 -609,613 294,506 85,818 34.64%
-
NP to SH 640,121 46,180 241,925 121,472 -611,303 294,506 85,818 34.62%
-
Tax Rate -6.98% 6.46% 1.93% 14.71% - -71.96% -17.70% -
Total Cost 2,747,095 3,819,814 3,876,933 3,650,193 3,821,482 2,179,595 1,886,763 5.71%
-
Net Worth 701,769 4,182,971 3,447,687 1,253,581 2,030,111 3,020,253 2,451,127 -16.89%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 CAGR
Div - - 36,677 - - - - -
Div Payout % - - 15.16% - - - - -
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 701,769 4,182,971 3,447,687 1,253,581 2,030,111 3,020,253 2,451,127 -16.89%
NOSH 1,670,879 1,673,188 1,467,101 1,253,581 1,253,155 1,253,217 1,178,426 5.30%
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 18.92% 1.21% 5.88% 3.24% -18.98% 11.90% 4.35% -
ROE 91.22% 1.10% 7.02% 9.69% -30.11% 9.75% 3.50% -
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 202.77 231.08 280.77 300.92 256.30 197.42 167.39 2.87%
EPS 31.17 2.76 16.49 8.69 -48.78 23.50 7.28 24.00%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.42 2.50 2.35 1.00 1.62 2.41 2.08 -21.07%
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 20.29 23.15 24.67 22.59 19.23 14.82 11.81 8.33%
EPS 3.83 0.28 1.45 0.73 -3.66 1.76 0.51 34.75%
DPS 0.00 0.00 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.042 0.2505 0.2065 0.0751 0.1216 0.1809 0.1468 -16.90%
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 1.34 1.32 1.74 1.56 1.11 2.79 1.98 -5.61%
P/EPS 7.10 110.87 29.59 48.30 -5.82 23.40 45.59 -24.05%
EY 14.08 0.90 3.38 2.07 -17.18 4.27 2.19 31.69%
DY 0.00 0.00 0.51 0.00 0.00 0.00 0.00 -
P/NAPS 6.48 1.22 2.08 4.68 1.75 2.28 1.60 22.99%
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 0.94 1.17 1.28 1.98 1.17 2.38 2.00 -10.56%
P/EPS 4.96 97.83 21.83 61.40 -6.15 20.00 45.86 -28.04%
EY 20.16 1.02 4.58 1.63 -16.26 5.00 2.18 38.97%
DY 0.00 0.00 0.69 0.00 0.00 0.00 0.00 -
P/NAPS 4.52 1.08 1.53 5.95 1.85 1.95 1.61 16.50%

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