[MAS] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 32.11%
YoY- 83.9%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 14,990,523 14,658,864 13,649,580 13,736,700 12,847,084 13,255,602 15,758,397 -0.82%
PBT -1,450,211 -352,078 -2,282,288 -253,287 89,587 256,129 815,957 -
Tax -12,954 -12,382 8,358 -53,816 29,326 6,795 -48,635 -19.77%
NP -1,463,165 -364,460 -2,273,930 -307,103 118,913 262,924 767,322 -
-
NP to SH -1,469,309 -366,352 -2,276,010 -309,868 115,658 260,671 765,899 -
-
Tax Rate - - - - -32.73% -2.65% 5.96% -
Total Cost 16,453,688 15,023,324 15,923,510 14,043,803 12,728,171 12,992,678 14,991,075 1.56%
-
Net Worth 3,170,521 3,790,381 1,503,938 2,807,177 3,141,532 0 4,081,435 -4.12%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - 36,677 -
Div Payout % - - - - - - 4.79% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 3,170,521 3,790,381 1,503,938 2,807,177 3,141,532 0 4,081,435 -4.12%
NOSH 16,686,956 13,537,077 3,342,086 3,341,878 3,342,056 1,671,145 1,672,719 46.69%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -9.76% -2.49% -16.66% -2.24% 0.93% 1.98% 4.87% -
ROE -46.34% -9.67% -151.34% -11.04% 3.68% 0.00% 18.77% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 89.83 108.29 408.41 411.05 384.41 793.20 942.08 -32.39%
EPS -8.81 -2.71 -68.10 -9.27 3.46 15.60 45.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.19 -
NAPS 0.19 0.28 0.45 0.84 0.94 0.00 2.44 -34.64%
Adjusted Per Share Value based on latest NOSH - 13,537,077
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 89.77 87.78 81.74 82.26 76.93 79.38 94.37 -0.82%
EPS -8.80 -2.19 -13.63 -1.86 0.69 1.56 4.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.22 -
NAPS 0.1899 0.227 0.0901 0.1681 0.1881 0.00 0.2444 -4.11%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.20 0.305 1.09 1.54 2.07 3.06 3.10 -
P/RPS 0.22 0.28 0.27 0.37 0.54 0.39 0.33 -6.53%
P/EPS -2.27 -11.27 -1.60 -16.61 59.81 19.62 6.77 -
EY -44.03 -8.87 -62.48 -6.02 1.67 5.10 14.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.71 -
P/NAPS 1.05 1.09 2.42 1.83 2.20 0.00 1.27 -3.11%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 20/08/13 14/08/12 23/08/11 16/08/10 06/08/09 18/08/08 -
Price 0.25 0.34 1.07 1.64 2.28 3.10 3.60 -
P/RPS 0.28 0.31 0.26 0.40 0.59 0.39 0.38 -4.96%
P/EPS -2.84 -12.56 -1.57 -17.69 65.88 19.87 7.86 -
EY -35.22 -7.96 -63.65 -5.65 1.52 5.03 12.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.61 -
P/NAPS 1.32 1.21 2.38 1.95 2.43 0.00 1.48 -1.88%

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