[MAS] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
12-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -335.07%
YoY- -168.47%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 13,825,681 13,472,460 12,181,091 14,482,772 15,466,470 14,027,132 12,189,440 2.11%
PBT -2,443,964 -276,467 1,518,324 -579,047 873,929 382,661 -1,541,595 7.97%
Tax -7,046 -38,439 9,839 6,260 -33,788 -63,305 -31,874 -22.22%
NP -2,451,010 -314,906 1,528,163 -572,787 840,141 319,356 -1,573,469 7.65%
-
NP to SH -2,453,442 -317,917 1,525,331 -574,295 838,769 317,401 -1,576,323 7.64%
-
Tax Rate - - -0.65% - 3.87% 16.54% - -
Total Cost 16,276,691 13,787,366 10,652,928 15,055,559 14,626,329 13,707,776 13,762,909 2.83%
-
Net Worth 935,837 3,309,180 3,176,233 -451,231 4,057,694 1,253,163 1,704,639 -9.50%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 137,864 - 31,205 -
Div Payout % - - - - 16.44% - 0.00% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 935,837 3,309,180 3,176,233 -451,231 4,057,694 1,253,163 1,704,639 -9.50%
NOSH 3,342,276 3,342,606 2,913,975 1,671,228 1,669,833 1,253,163 1,253,411 17.74%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -17.73% -2.34% 12.55% -3.95% 5.43% 2.28% -12.91% -
ROE -262.17% -9.61% 48.02% 0.00% 20.67% 25.33% -92.47% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 413.66 403.05 418.02 866.59 926.23 1,119.34 972.50 -13.26%
EPS -73.41 -9.51 52.35 -34.36 50.23 25.33 -125.76 -8.57%
DPS 0.00 0.00 0.00 0.00 8.26 0.00 2.49 -
NAPS 0.28 0.99 1.09 -0.27 2.43 1.00 1.36 -23.13%
Adjusted Per Share Value based on latest NOSH - 1,671,228
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 82.79 80.68 72.95 86.73 92.62 84.00 73.00 2.11%
EPS -14.69 -1.90 9.13 -3.44 5.02 1.90 -9.44 7.64%
DPS 0.00 0.00 0.00 0.00 0.83 0.00 0.19 -
NAPS 0.056 0.1982 0.1902 -0.027 0.243 0.075 0.1021 -9.51%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.34 1.84 2.15 2.87 3.54 5.75 3.04 -
P/RPS 0.32 0.46 0.51 0.33 0.38 0.51 0.31 0.53%
P/EPS -1.83 -19.35 4.11 -8.35 7.05 22.70 -2.42 -4.54%
EY -54.78 -5.17 24.35 -11.97 14.19 4.40 -41.37 4.78%
DY 0.00 0.00 0.00 0.00 2.33 0.00 0.82 -
P/NAPS 4.79 1.86 1.97 0.00 1.46 5.75 2.24 13.49%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 25/05/11 17/05/10 12/06/09 20/05/08 28/05/07 29/05/06 -
Price 1.02 1.58 2.06 3.26 3.70 5.75 2.94 -
P/RPS 0.25 0.39 0.49 0.38 0.40 0.51 0.30 -2.99%
P/EPS -1.39 -16.61 3.94 -9.49 7.37 22.70 -2.34 -8.30%
EY -71.97 -6.02 25.41 -10.54 13.58 4.40 -42.78 9.04%
DY 0.00 0.00 0.00 0.00 2.23 0.00 0.85 -
P/NAPS 3.64 1.60 1.89 0.00 1.52 5.75 2.16 9.07%

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