[MAS] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[MAS] MALAYSIAN AIRLINE SYSTEM BHD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -14.02%
YoY- -148.0%
Quarter Report
Latest QR
Upcoming QR
MAS's Result
MAS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 15,181,397 14,178,982 13,825,681 13,472,460 12,181,091 14,482,772 15,466,470 -0.30%
PBT -1,313,478 -533,926 -2,443,964 -276,467 1,518,324 -579,047 873,929 -
Tax -19,187 -4,036 -7,046 -38,439 9,839 6,260 -33,788 -8.99%
NP -1,332,665 -537,962 -2,451,010 -314,906 1,528,163 -572,787 840,141 -
-
NP to SH -1,338,251 -539,618 -2,453,442 -317,917 1,525,331 -574,295 838,769 -
-
Tax Rate - - - - -0.65% - 3.87% -
Total Cost 16,514,062 14,716,944 16,276,691 13,787,366 10,652,928 15,055,559 14,626,329 2.04%
-
Net Worth 3,513,672 1,872,219 935,837 3,309,180 3,176,233 -451,231 4,057,694 -2.36%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - 137,864 -
Div Payout % - - - - - - 16.44% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 3,513,672 1,872,219 935,837 3,309,180 3,176,233 -451,231 4,057,694 -2.36%
NOSH 16,731,772 3,343,249 3,342,276 3,342,606 2,913,975 1,671,228 1,669,833 46.80%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -8.78% -3.79% -17.73% -2.34% 12.55% -3.95% 5.43% -
ROE -38.09% -28.82% -262.17% -9.61% 48.02% 0.00% 20.67% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 90.73 424.11 413.66 403.05 418.02 866.59 926.23 -32.09%
EPS -8.00 -16.14 -73.41 -9.51 52.35 -34.36 50.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.26 -
NAPS 0.21 0.56 0.28 0.99 1.09 -0.27 2.43 -33.49%
Adjusted Per Share Value based on latest NOSH - 16,731,772
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 90.91 84.91 82.79 80.68 72.95 86.73 92.62 -0.30%
EPS -8.01 -3.23 -14.69 -1.90 9.13 -3.44 5.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
NAPS 0.2104 0.1121 0.056 0.1982 0.1902 -0.027 0.243 -2.37%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.21 0.765 1.34 1.84 2.15 2.87 3.54 -
P/RPS 0.23 0.18 0.32 0.46 0.51 0.33 0.38 -8.02%
P/EPS -2.63 -4.74 -1.83 -19.35 4.11 -8.35 7.05 -
EY -38.09 -21.10 -54.78 -5.17 24.35 -11.97 14.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.33 -
P/NAPS 1.00 1.37 4.79 1.86 1.97 0.00 1.46 -6.10%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 15/05/14 29/05/13 22/05/12 25/05/11 17/05/10 12/06/09 20/05/08 -
Price 0.21 0.405 1.02 1.58 2.06 3.26 3.70 -
P/RPS 0.23 0.10 0.25 0.39 0.49 0.38 0.40 -8.80%
P/EPS -2.63 -2.51 -1.39 -16.61 3.94 -9.49 7.37 -
EY -38.09 -39.85 -71.97 -6.02 25.41 -10.54 13.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.23 -
P/NAPS 1.00 0.72 3.64 1.60 1.89 0.00 1.52 -6.73%

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