[MAS] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -92.42%
YoY- -55.63%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 14,658,864 13,649,580 13,736,700 12,847,084 13,255,602 15,758,397 14,477,440 0.20%
PBT -352,078 -2,282,288 -253,287 89,587 256,129 815,957 663,198 -
Tax -12,382 8,358 -53,816 29,326 6,795 -48,635 -54,549 -21.87%
NP -364,460 -2,273,930 -307,103 118,913 262,924 767,322 608,649 -
-
NP to SH -366,352 -2,276,010 -309,868 115,658 260,671 765,899 607,325 -
-
Tax Rate - - - -32.73% -2.65% 5.96% 8.23% -
Total Cost 15,023,324 15,923,510 14,043,803 12,728,171 12,992,678 14,991,075 13,868,791 1.34%
-
Net Worth 3,790,381 1,503,938 2,807,177 3,141,532 0 4,081,435 1,253,866 20.22%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 36,677 101,187 -
Div Payout % - - - - - 4.79% 16.66% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 3,790,381 1,503,938 2,807,177 3,141,532 0 4,081,435 1,253,866 20.22%
NOSH 13,537,077 3,342,086 3,341,878 3,342,056 1,671,145 1,672,719 1,253,866 48.61%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -2.49% -16.66% -2.24% 0.93% 1.98% 4.87% 4.20% -
ROE -9.67% -151.34% -11.04% 3.68% 0.00% 18.77% 48.44% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 108.29 408.41 411.05 384.41 793.20 942.08 1,154.62 -32.57%
EPS -2.71 -68.10 -9.27 3.46 15.60 45.79 48.44 -
DPS 0.00 0.00 0.00 0.00 0.00 2.19 8.07 -
NAPS 0.28 0.45 0.84 0.94 0.00 2.44 1.00 -19.10%
Adjusted Per Share Value based on latest NOSH - 3,342,056
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 87.78 81.74 82.26 76.93 79.38 94.37 86.70 0.20%
EPS -2.19 -13.63 -1.86 0.69 1.56 4.59 3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.22 0.61 -
NAPS 0.227 0.0901 0.1681 0.1881 0.00 0.2444 0.0751 20.22%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.305 1.09 1.54 2.07 3.06 3.10 5.90 -
P/RPS 0.28 0.27 0.37 0.54 0.39 0.33 0.51 -9.50%
P/EPS -11.27 -1.60 -16.61 59.81 19.62 6.77 12.18 -
EY -8.87 -62.48 -6.02 1.67 5.10 14.77 8.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.71 1.37 -
P/NAPS 1.09 2.42 1.83 2.20 0.00 1.27 5.90 -24.51%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 14/08/12 23/08/11 16/08/10 06/08/09 18/08/08 27/08/07 -
Price 0.34 1.07 1.64 2.28 3.10 3.60 4.80 -
P/RPS 0.31 0.26 0.40 0.59 0.39 0.38 0.42 -4.93%
P/EPS -12.56 -1.57 -17.69 65.88 19.87 7.86 9.91 -
EY -7.96 -63.65 -5.65 1.52 5.03 12.72 10.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.61 1.68 -
P/NAPS 1.21 2.38 1.95 2.43 0.00 1.48 4.80 -20.50%

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