[MAS] YoY TTM Result on 30-Jun-2004 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 41.44%
YoY- 157.99%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 15,466,470 14,027,132 12,189,440 9,547,752 8,266,114 8,579,030 8,903,446 8.51%
PBT 873,929 382,661 -1,541,595 529,994 249,194 -690,178 -1,106,852 -
Tax -33,788 -63,305 -31,874 122,251 3,621 8,171 1,106,852 -
NP 840,141 319,356 -1,573,469 652,245 252,815 -682,007 0 -
-
NP to SH 838,769 317,401 -1,576,323 652,245 252,815 -682,007 -407,195 -
-
Tax Rate 3.87% 16.54% - -23.07% -1.45% - - -
Total Cost 14,626,329 13,707,776 13,762,909 8,895,507 8,013,299 9,261,037 8,903,446 7.62%
-
Net Worth 4,057,694 1,253,163 1,704,639 3,047,701 2,455,777 1,424,905 361,912 43.00%
Dividend
31/03/08 31/03/07 31/03/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 137,864 - 31,205 - - - - -
Div Payout % 16.44% - 0.00% - - - - -
Equity
31/03/08 31/03/07 31/03/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 4,057,694 1,253,163 1,704,639 3,047,701 2,455,777 1,424,905 361,912 43.00%
NOSH 1,669,833 1,253,163 1,253,411 1,254,198 1,252,947 770,219 770,026 12.13%
Ratio Analysis
31/03/08 31/03/07 31/03/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.43% 2.28% -12.91% 6.83% 3.06% -7.95% 0.00% -
ROE 20.67% 25.33% -92.47% 21.40% 10.29% -47.86% -112.51% -
Per Share
31/03/08 31/03/07 31/03/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 926.23 1,119.34 972.50 761.26 659.73 1,113.84 1,156.25 -3.22%
EPS 50.23 25.33 -125.76 52.00 20.18 -88.55 -52.88 -
DPS 8.26 0.00 2.49 0.00 0.00 0.00 0.00 -
NAPS 2.43 1.00 1.36 2.43 1.96 1.85 0.47 27.52%
Adjusted Per Share Value based on latest NOSH - 1,254,198
31/03/08 31/03/07 31/03/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 92.62 84.00 73.00 57.18 49.50 51.38 53.32 8.51%
EPS 5.02 1.90 -9.44 3.91 1.51 -4.08 -2.44 -
DPS 0.83 0.00 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.243 0.075 0.1021 0.1825 0.1471 0.0853 0.0217 42.98%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 31/03/08 30/03/07 31/03/06 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.54 5.75 3.04 4.76 3.94 3.56 2.40 -
P/RPS 0.38 0.51 0.31 0.63 0.60 0.32 0.21 9.17%
P/EPS 7.05 22.70 -2.42 9.15 19.53 -4.02 -4.54 -
EY 14.19 4.40 -41.37 10.93 5.12 -24.87 -22.03 -
DY 2.33 0.00 0.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 5.75 2.24 1.96 2.01 1.92 5.11 -16.92%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 20/05/08 28/05/07 29/05/06 23/08/04 11/08/03 30/07/02 27/08/01 -
Price 3.70 5.75 2.94 4.28 4.38 3.86 3.62 -
P/RPS 0.40 0.51 0.30 0.56 0.66 0.35 0.31 3.84%
P/EPS 7.37 22.70 -2.34 8.23 21.71 -4.36 -6.85 -
EY 13.58 4.40 -42.78 12.15 4.61 -22.94 -14.61 -
DY 2.23 0.00 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 5.75 2.16 1.76 2.23 2.09 7.70 -21.34%

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