[MAS] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -92.64%
YoY- -96.3%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 15,758,397 14,477,440 12,335,269 11,847,838 10,145,310 8,020,523 8,824,223 10.60%
PBT 815,957 663,198 -1,430,939 71,295 566,902 347,893 -448,117 -
Tax -48,635 -54,549 -41,573 -47,157 116,976 4,873 4,138 -
NP 767,322 608,649 -1,472,512 24,138 683,878 352,766 -443,979 -
-
NP to SH 765,899 607,325 -1,475,946 24,138 683,878 352,766 -443,979 -
-
Tax Rate 5.96% 8.23% - 66.14% -20.63% -1.40% - -
Total Cost 14,991,075 13,868,791 13,807,781 11,823,700 9,461,432 7,667,757 9,268,202 8.71%
-
Net Worth 4,081,435 1,253,866 1,528,894 3,046,019 3,195,349 2,507,890 1,362,739 21.00%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
Div 36,677 101,187 31,205 - - - - -
Div Payout % 4.79% 16.66% 0.00% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 4,081,435 1,253,866 1,528,894 3,046,019 3,195,349 2,507,890 1,362,739 21.00%
NOSH 1,672,719 1,253,866 1,253,191 1,253,506 1,253,078 1,253,945 744,666 15.10%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 4.87% 4.20% -11.94% 0.20% 6.74% 4.40% -5.03% -
ROE 18.77% 48.44% -96.54% 0.79% 21.40% 14.07% -32.58% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 942.08 1,154.62 984.31 945.18 809.63 639.62 1,184.99 -3.90%
EPS 45.79 48.44 -117.77 1.93 54.58 28.13 -59.62 -
DPS 2.19 8.07 2.49 0.00 0.00 0.00 0.00 -
NAPS 2.44 1.00 1.22 2.43 2.55 2.00 1.83 5.12%
Adjusted Per Share Value based on latest NOSH - 1,253,506
30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 94.37 86.70 73.87 70.95 60.75 48.03 52.84 10.60%
EPS 4.59 3.64 -8.84 0.14 4.10 2.11 -2.66 -
DPS 0.22 0.61 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.2444 0.0751 0.0916 0.1824 0.1914 0.1502 0.0816 21.00%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 -
Price 3.10 5.90 2.68 3.50 3.98 4.58 2.64 -
P/RPS 0.33 0.51 0.27 0.37 0.49 0.72 0.22 7.30%
P/EPS 6.77 12.18 -2.28 181.76 7.29 16.28 -4.43 -
EY 14.77 8.21 -43.95 0.55 13.71 6.14 -22.58 -
DY 0.71 1.37 0.93 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 5.90 2.20 1.44 1.56 2.29 1.44 -2.15%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/08/08 27/08/07 30/08/06 22/08/05 29/11/04 10/11/03 11/11/02 -
Price 3.60 4.80 3.02 3.38 4.38 4.60 3.16 -
P/RPS 0.38 0.42 0.31 0.36 0.54 0.72 0.27 6.11%
P/EPS 7.86 9.91 -2.56 175.53 8.03 16.35 -5.30 -
EY 12.72 10.09 -39.00 0.57 12.46 6.12 -18.87 -
DY 0.61 1.68 0.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 4.80 2.48 1.39 1.72 2.30 1.73 -2.67%

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