[MAS] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -129.62%
YoY- -117.54%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 13,568,257 13,892,772 13,302,540 12,080,437 15,762,960 14,914,651 12,936,303 0.79%
PBT -1,781,645 -950,901 622,884 -60,777 461,974 780,188 -813,230 13.95%
Tax 22,233 -67,112 28,989 -13,928 -20,646 -47,659 -52,158 -
NP -1,759,412 -1,018,013 651,873 -74,705 441,328 732,529 -865,388 12.54%
-
NP to SH -1,761,341 -1,020,686 648,672 -77,203 440,057 730,965 -869,208 12.47%
-
Tax Rate - - -4.65% - 4.47% 6.11% - -
Total Cost 15,327,669 14,910,785 12,650,667 12,155,142 15,321,632 14,182,122 13,801,691 1.76%
-
Net Worth 2,138,176 2,306,043 3,274,618 116,974 4,126,741 2,797,348 1,253,495 9.29%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 36,677 101,187 - -
Div Payout % - - - - 8.33% 13.84% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 2,138,176 2,306,043 3,274,618 116,974 4,126,741 2,797,348 1,253,495 9.29%
NOSH 3,340,900 3,342,092 3,341,446 1,671,070 1,670,745 1,398,674 1,253,495 17.73%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -12.97% -7.33% 4.90% -0.62% 2.80% 4.91% -6.69% -
ROE -82.38% -44.26% 19.81% -66.00% 10.66% 26.13% -69.34% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 406.13 415.69 398.11 722.92 943.47 1,066.34 1,032.02 -14.38%
EPS -52.72 -30.54 19.41 -4.62 26.34 52.26 -69.34 -4.46%
DPS 0.00 0.00 0.00 0.00 2.20 7.23 0.00 -
NAPS 0.64 0.69 0.98 0.07 2.47 2.00 1.00 -7.16%
Adjusted Per Share Value based on latest NOSH - 1,671,070
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 81.25 83.20 79.66 72.34 94.40 89.32 77.47 0.79%
EPS -10.55 -6.11 3.88 -0.46 2.64 4.38 -5.21 12.46%
DPS 0.00 0.00 0.00 0.00 0.22 0.61 0.00 -
NAPS 0.128 0.1381 0.1961 0.007 0.2471 0.1675 0.0751 9.28%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.01 1.33 2.33 2.98 3.44 4.30 3.50 -
P/RPS 0.25 0.32 0.59 0.41 0.36 0.40 0.34 -4.99%
P/EPS -1.92 -4.35 12.00 -64.50 13.06 8.23 -5.05 -14.87%
EY -52.20 -22.96 8.33 -1.55 7.66 12.15 -19.81 17.50%
DY 0.00 0.00 0.00 0.00 0.64 1.68 0.00 -
P/NAPS 1.58 1.93 2.38 42.57 1.39 2.15 3.50 -12.40%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 21/11/11 25/11/10 25/11/09 28/11/08 26/11/07 28/11/06 -
Price 1.01 1.36 2.06 3.10 2.56 4.58 4.30 -
P/RPS 0.25 0.33 0.52 0.43 0.27 0.43 0.42 -8.27%
P/EPS -1.92 -4.45 10.61 -67.10 9.72 8.76 -6.20 -17.73%
EY -52.20 -22.46 9.42 -1.49 10.29 11.41 -16.13 21.59%
DY 0.00 0.00 0.00 0.00 0.86 1.58 0.00 -
P/NAPS 1.58 1.97 2.10 44.29 1.04 2.29 4.30 -15.35%

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