[MAS] YoY TTM Result on 31-Mar-2004 [#4]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 82.66%
YoY- 37.03%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 15,261,606 13,496,665 12,324,636 8,780,819 8,795,843 8,458,671 8,973,345 8.17%
PBT 884,129 -70,946 -1,108,280 345,166 333,936 -932,830 -912,375 -
Tax -31,385 -62,791 -33,955 115,978 2,595 331,619 912,375 -
NP 852,744 -133,737 -1,142,235 461,144 336,531 -601,211 0 -
-
NP to SH 851,418 -136,433 -1,143,925 461,144 336,531 -921,901 -214,520 -
-
Tax Rate 3.55% - - -33.60% -0.78% - - -
Total Cost 14,408,862 13,630,402 13,466,871 8,319,675 8,459,312 9,059,882 8,973,345 7.26%
-
Net Worth 3,447,687 1,253,581 2,030,111 3,020,253 2,451,127 1,524,737 1,647,768 11.54%
Dividend
31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 137,864 - 31,205 - - - - -
Div Payout % 16.19% - 0.00% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 3,447,687 1,253,581 2,030,111 3,020,253 2,451,127 1,524,737 1,647,768 11.54%
NOSH 1,467,101 1,253,581 1,253,155 1,253,217 1,178,426 770,069 769,985 10.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.59% -0.99% -9.27% 5.25% 3.83% -7.11% 0.00% -
ROE 24.70% -10.88% -56.35% 15.27% 13.73% -60.46% -13.02% -
Per Share
31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 1,040.26 1,076.65 983.49 700.66 746.41 1,098.43 1,165.39 -1.66%
EPS 58.03 -10.88 -91.28 36.80 28.56 -119.72 -27.86 -
DPS 9.40 0.00 2.49 0.00 0.00 0.00 0.00 -
NAPS 2.35 1.00 1.62 2.41 2.08 1.98 2.14 1.39%
Adjusted Per Share Value based on latest NOSH - 1,253,217
31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 91.39 80.82 73.81 52.58 52.67 50.65 53.74 8.17%
EPS 5.10 -0.82 -6.85 2.76 2.02 -5.52 -1.28 -
DPS 0.83 0.00 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.2065 0.0751 0.1216 0.1809 0.1468 0.0913 0.0987 11.54%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.88 4.68 2.84 5.50 3.32 3.72 3.42 -
P/RPS 0.47 0.43 0.29 0.78 0.44 0.34 0.29 7.40%
P/EPS 8.41 -43.00 -3.11 14.95 11.63 -3.11 -12.28 -
EY 11.89 -2.33 -32.14 6.69 8.60 -32.18 -8.15 -
DY 1.93 0.00 0.88 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 4.68 1.75 2.28 1.60 1.88 1.60 3.95%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 02/04/08 26/02/07 27/02/06 24/05/04 20/05/03 29/05/02 29/05/01 -
Price 3.60 5.95 3.00 4.70 3.34 4.18 2.52 -
P/RPS 0.35 0.55 0.31 0.67 0.45 0.38 0.22 7.11%
P/EPS 6.20 -54.67 -3.29 12.77 11.70 -3.49 -9.05 -
EY 16.12 -1.83 -30.43 7.83 8.55 -28.64 -11.06 -
DY 2.61 0.00 0.83 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 5.95 1.85 1.95 1.61 2.11 1.18 3.91%

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