[MAS] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
12-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -2067.88%
YoY- -169.46%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 15,762,960 14,914,651 12,936,303 12,150,175 10,725,112 8,279,299 9,047,899 10.12%
PBT 461,974 780,188 -813,230 -430,333 413,121 246,809 210,453 14.64%
Tax -20,646 -47,659 -52,158 -44,673 98,291 5,647 -13,864 7.16%
NP 441,328 732,529 -865,388 -475,006 511,412 252,456 196,589 15.09%
-
NP to SH 440,057 730,965 -869,208 -475,006 511,412 252,456 196,589 15.03%
-
Tax Rate 4.47% 6.11% - - -23.79% -2.29% 6.59% -
Total Cost 15,321,632 14,182,122 13,801,691 12,625,181 10,213,700 8,026,843 8,851,310 10.00%
-
Net Worth 4,126,741 2,797,348 1,253,495 2,644,331 3,218,980 2,733,399 662,169 37.44%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 CAGR
Div 36,677 101,187 - 31,205 - - - -
Div Payout % 8.33% 13.84% - 0.00% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 4,126,741 2,797,348 1,253,495 2,644,331 3,218,980 2,733,399 662,169 37.44%
NOSH 1,670,745 1,398,674 1,253,495 1,253,237 1,252,521 1,253,852 769,965 14.41%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.80% 4.91% -6.69% -3.91% 4.77% 3.05% 2.17% -
ROE 10.66% 26.13% -69.34% -17.96% 15.89% 9.24% 29.69% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 943.47 1,066.34 1,032.02 969.50 856.28 660.31 1,175.11 -3.74%
EPS 26.34 52.26 -69.34 -37.90 40.83 20.13 25.53 0.54%
DPS 2.20 7.23 0.00 2.49 0.00 0.00 0.00 -
NAPS 2.47 2.00 1.00 2.11 2.57 2.18 0.86 20.12%
Adjusted Per Share Value based on latest NOSH - 1,253,237
30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 94.40 89.32 77.47 72.76 64.23 49.58 54.18 10.13%
EPS 2.64 4.38 -5.21 -2.84 3.06 1.51 1.18 15.02%
DPS 0.22 0.61 0.00 0.19 0.00 0.00 0.00 -
NAPS 0.2471 0.1675 0.0751 0.1584 0.1928 0.1637 0.0397 37.41%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 31/12/04 31/12/03 31/12/02 -
Price 3.44 4.30 3.50 3.36 4.42 4.80 3.56 -
P/RPS 0.36 0.40 0.34 0.35 0.52 0.73 0.30 3.21%
P/EPS 13.06 8.23 -5.05 -8.86 10.83 23.84 13.94 -1.12%
EY 7.66 12.15 -19.81 -11.28 9.24 4.19 7.17 1.15%
DY 0.64 1.68 0.00 0.74 0.00 0.00 0.00 -
P/NAPS 1.39 2.15 3.50 1.59 1.72 2.20 4.14 -17.27%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/11/08 26/11/07 28/11/06 12/12/05 28/02/05 19/02/04 25/02/03 -
Price 2.56 4.58 4.30 2.89 4.02 5.05 3.60 -
P/RPS 0.27 0.43 0.42 0.30 0.47 0.76 0.31 -2.37%
P/EPS 9.72 8.76 -6.20 -7.62 9.85 25.08 14.10 -6.26%
EY 10.29 11.41 -16.13 -13.11 10.16 3.99 7.09 6.68%
DY 0.86 1.58 0.00 0.86 0.00 0.00 0.00 -
P/NAPS 1.04 2.29 4.30 1.37 1.56 2.32 4.19 -21.51%

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