Company Description MALAYSIAN AIRLINE SYSTEM BERHAD is engaged in the business of air transportation and the provision of related services. As of December 31, 2007, it operated over 100 aircrafts, and the fleet dominated by Boeing 737s, 747s and 777s. It operates in two business segments. The Airline operations segment is engaged in the operation of aircraft for passenger. The Cargo services segment is engaged in the operation of aircraft for cargo and mail services. The Company is also engaged in hotel operations, catering, engineering, computerized reservation services, coach transportation, trucking and warehousing services, retailing of goods, terminal charges, and tour and travel-related activities. The Company flies 42,000 passengers to over 100 destinations across six continents everyday. In September 2007, the Company incorporated and purchased Malaysian Aerospace Engineering Sdn. Bhd., MASWings Sdn. Bhd., and FlyFirefly Holiday Sdn. Bhd. In December 2008, it acquired Kelip-kelip Labuan Limited.
Company Info
Listing Date 1985-12-16 Market Capital (Capital Size) 3,676,371,864 (Large) Par Value RM 1.00 Board Main Sector Trading/Services Major Industry Air Transportation Sub Industry Air Cargo Website http://www.malaysiaairlines.com
My Analysis
Forecast P/E now N/A Target Price > 1.14 (SMA 100) Decision Short term BUY if stock price continue strong sustain above SMA50 Comment Revenue increased 5.2% but lower than preceding year corresponding quarter 6.2%, eps increased 103.3% loss but decreased 33.7% loss than preceding year corresponding quarter, use disposal cash to cover operating expenses and use got more than enough cash generated from financing to cover investing expenses, operating loss reducing, liquidity ratio still indicate very weak financial strength, although gearing ratio got improved but still indicate weak financial leverage, all collection/repayment perid is good, temporary benefit from oil price below 100 but currently is increasing back
First Support Price 1.02 Second Support Price 0.9 Risk Rating HIGH
Research House
ECM Target Price 1 (2012-04-06) Jupiter Target Price 1.3 (2012-05-31) AMMB Target Price 1.25 (2012-06-13) HLG Target Price 0.92 (2012-08-15) HwangDBS Target Price 0.9 (2012-08-15) Kenanga Target Price 1.02 (2012-08-15) Maybank Target Price 1.2 (2012-08-15) MIDF Target Price 1.16 (2012-08-15) OSK Target Price 1.38 (2012-08-15) RHB Target Price 1 (2012-08-15) TA Target Price 1.23 (2012-08-15)
Accounting Ratio
Return on Equity -98.94% Dividend Yield - Gross Profit Margin 0.00% Operating Profit Margin -3.17% Net Profit Margin -10.81% Tax Rate - Asset Turnover 0.8726 Net Asset Value Per Share 0.45 Net Tangible Asset per share 0.4 Price/Net Tangible Asset Per Share 2.67 Cash Per Share 0.59 Liquidity Current Ratio 0.3893 Liquidity Quick Ratio 0.3517 Liquidity Cash Ratio 0.2078 Gearing Debt to Equity Ratio 9.256 Gearing Debt to Asset Ratio 0.9016 Working capital per thousand Ringgit sale -43.5% Days to sell the inventory 8 Days to collect the receivables 37 Days to pay the payables 109
Technical Analysis
SMA 10 1.045 (Uptrend) SMA 20 1.052 (Downtrend 39 days) SMA 50 1.088 (Downtrend) SMA 100 1.143 (Downtrend) SMA 200 1.284 (Downtrend) MACD (26d/12d) -0.007573 ( 0.004935 ) Signal (9) -0.014118 ( 0.001636 ) MACD Histogram 0.006545 (Bullish trend 4 days)Bolinger Upper Band 1.115 Bolinger Lower Band 0.989
My notes based on 2012 quarter 2 report (number in '000):- MAS latest news (English) MAS latest news (Chinese) Financial Quarter Summary
a_date year qrt h_price l_price div roe c_roe rev c_rev pbt c_pbt prof c_prof eps c_eps asset liab mino equi cfo cfi cff cash fcf net final share c_share m_cap date gros_m oper_m prof_m vat asset_t pe navps ntaps p/ntaps cps l_cur l_qui l_cash g_de g_da avg_w inv_d rec_d pay_d 2012-08-14 2012 2 N/A N/A - 33.07% 49.33% 3216666 6282426 347735 517065 349248 521042 0.1045 0.1559 15333258 13825011 14627 1508247 364267 1774032 3068978 958814 2138299 930679 1889493 3342156 3342156 3576106 2012-06-30 - 3.17% 10.81% - 0.8726 - 0.45 0.4 2.67 0.59 0.3893 0.3517 0.2078 9.256 0.9016 -43.5% 8 37 109 2012-05-22 2012 1 1.2 1.02 - 16.27% 16.27% 3058790 3058790 169330 169330 171793 171793 0.0514 0.0514 13788353 12851980 14057 936373 202446 577711 1175031 958814 780157 394874 1353688 3342156 3342156 3408999 2012-03-31 - 10.03% 5.54% - 0.9858 - 0.28 0.22 4.64 0.43 0.3753 0.3315 0.1684 13.9345 0.9321 -39.0% 8 36 107 2012-02-29 2011 4 1.41 1.02 - 36.11% 71.35% 3611570 13653894 1303683 2512884 1277384 2523988 0.3822 0.7552 12499476 11443329 13639 1056147 592342 2168632 1796011 1923777 2760974 964963 958814 3342156 3342156 4779283 2011-12-31 - 36.57% 36.10% - 1.094 - 0.31 0.27 5.3 0.33 0.3862 0.3354 0.1564 10.9767 0.9155 -32.0% 8 34 104 2011-11-21 2011 3 1.74 1.25 - 13.50% 35.24% 3492873 10063445 461540 1209202 477585 1246604 0.1429 0.3730 12333078 10010710 15046 2322368 516408 1258478 819612 1923777 1774886 955274 968503 3342156 3342156 4545332 2011-09-30 - 10.06% 13.21% - 1.1072 - 0.69 0.65 2.09 0.34 0.5095 0.4289 0.197 4.3387 0.8117 -20.6% 12 35 108 2011-08-23 2011 2 1.62 1.23 - 14.89% 21.74% 3428673 6570572 509411 747662 526680 769019 0.1576 0.2301 12436437 9643580 14473 2792857 279864 514877 398914 1923777 794741 395827 1527950 3342156 3342156 5481135 2011-06-30 - 12.03% 14.86% - 1.0841 - 0.83 0.79 2.08 0.51 0.6166 0.5414 0.2863 3.4709 0.7754 -16.8% 12 41 115 2011-05-25 2011 1 1.95 1.34 - 6.85% 6.85% 3141899 3141899 238251 238251 242339 242339 0.0725 0.0725 12730691 9407853 13727 3322838 205661 457022 446869 1923777 662683 215814 1707963 3342156 3342156 5280606 2011-03-31 - 8.51% 7.58% - 1.0379 - 0.99 0.95 1.66 0.56 0.6537 0.5812 0.3208 2.843 0.739 -15.3% 11 41 116 2011-02-23 2010 4 2.01 1.58 - 32.61% 32.95% 3592010 12980447 264449 282036 232066 234469 0.0668 0.0725 12432076 8894832 13078 3537244 147958 3594354 2920811 2449362 3446396 525585 1923777 3476501 3234778 6953002 2010-12-31 - 3.82% 7.36% 12.05% 1.0441 27.5924 1.09 1.05 1.9 0.64 0.7361 0.6573 0.4067 2.524 0.7155 -11.1% 12 38 122 2010-11-25 2010 3 2.27 1.92 - 33.63% 1.20% 3319185 9388437 242160 23735 239319 8552 0.0688 0.0027 12006591 8717483 13917 3289108 96540 2970183 2542401 2449362 3066723 524322 1925040 3476501 3198985 7161592 2010-09-30 - 3.70% 7.30% 0.90% 1.0501 - 1.02 0.99 2.08 0.65 0.7243 0.6514 0.4054 2.6617 0.7261 -12.2% 12 40 126 2010-08-16 2010 2 2.42 2.02 - 75.15% 31.58% 3159834 6069251 532591 212340 534729 224682 0.1600 0.0718 11939815 8785024 13552 3154791 287759 2743192 2594981 2449003 3030951 435970 2013033 3342156 3127742 7620115 2010-06-30 - 9.04% 16.86% - 1.0203 - 1.0 0.97 2.35 0.75 0.7869 0.7128 0.4627 2.7967 0.7358 -9.5% 12 41 127 2010-05-17 2010 1 2.31 1.83 - 43.57% 43.57% 2909417 2909417 320251 320251 310047 310047 0.1035 0.1035 11993740 8330050 12384 3663690 468419 1968284 2527187 2449362 2436703 90484 2539846 2995623 2995623 6170983 2010-03-31 - 9.95% 11.01% 3.03% 0.9588 - 1.22 1.18 1.75 1.06 1.0046 0.9209 0.6239 2.2814 0.6945 0.2% 13 48 126 2010-02-22 2009 4 2.39 1.83 - 14.53% 11.68% 3219520 11309855 568733 461990 609704 490197 0.3471 0.2864 8548286 7836724 11869 711562 1647575 293841 862473 2940623 1353734 491261 2449362 1756566 1711582 3337475 2009-12-31 - 0.12% 17.67% - 1.319 6.6341 0.41 0.34 5.59 1.68 0.8511 0.7819 0.5309 11.2002 0.9168 -7.3% 12 45 133 2009-11-25 2009 3 3.18 1.8 - 7.14% 2.85% 2893860 8090335 297065 106743 299623 119507 0.1793 0.0715 8195905 8059436 13334 136469 1847365 62183 334660 2940623 1785182 1450522 1490101 1671078 1671061 5180341 2009-09-30 - 2.53% 10.27% - 1.4421 - 0.07 0.01 310.0 1.45 0.7403 0.676 0.3933 65.452 0.9833 -13.6% 12 54 138 2009-08-06 2009 2 3.35 2.9 - 20.85% 4.28% 2477282 5165109 896146 189904 874944 179698 0.4965 0.1075 8479939 8047518 12615 432421 1476570 63718 278549 2940623 1412852 1134303 1806320 1762305 1671052 5463145 2009-06-30 - 17.18% 36.17% 2.28% 1.5187 - 0.25 0.19 16.32 1.61 0.7343 0.6788 0.4298 19.1696 0.949 -13.6% 10 47 128 2009-06-12 2009 1 3.22 2.88 - 16.64% 16.64% 2684387 2684387 709541 709541 698546 698546 0.4180 0.4180 9132138 9578863 11870 -446725 914165 239381 189746 2940623 674784 485038 2455585 1671042 1671042 5447596 2009-03-31 - 5.26% 26.43% - 1.5395 - -0.27 -0.34 -9.59 2.11 0.888 0.8272 0.5532 -20.8874 1.0489 -5.1% 10 43 119 2009-02-26 2008 4 3.42 2.37 - 1.17% 6.19% 3764132 15035303 49841 264661 46180 244190 0.0276 0.1461 10071596 5874620 11278 4196976 623651 1359713 489649 4434338 1983364 1493715 2940623 1671002 1670996 4511705 2008-12-31 - 1.76% 1.32% 6.46% 1.4928 18.4761 2.5 2.44 1.11 2.61 1.3664 1.2887 0.8935 1.4035 0.5833 11.9% 9 47 90 2008-11-28 2008 3 3.32 2.49 - 0.97% 5.02% 3952286 11271170 19683 214942 38093 198132 0.0215 0.1117 10345842 6203557 11999 4142285 433543 808341 377616 4434338 1241884 864268 3570070 1774147 1774172 4541816 2008-09-30 - 1.12% 0.50% - 1.4816 - 2.33 2.27 1.13 2.72 1.412 1.3357 0.9161 1.502 0.5996 14.2% 10 51 102 2008-08-18 2008 2 3.8 2.5 - 1.01% 4.06% 3657738 7318885 60970 195259 39978 160039 0.0225 0.0902 10406544 6314386 11525 4092158 13508 372874 96 4434338 359366 359462 4074876 1774140 1774140 6386904 2008-06-30 - 1.68% 1.67% 34.43% 1.4543 - 2.3 2.24 1.61 2.86 1.4018 1.3274 0.9313 1.5474 0.6068 14.5% 10 51 117 2008-05-20 2008 1 4.0 2.94 - 3.04% 3.04% 3661147 3661147 134289 134289 120061 120061 0.0677 0.0677 10032947 5964670 11525 4068277 64114 129098 96 4434338 193212 193308 4241030 1774140 1774140 6564318 2008-03-31 - 3.58% 3.67% 10.25% 1.4813 - 2.29 2.23 1.66 2.89 1.4479 1.3745 1.0061 1.4703 0.5945 15.4% 10 45 111 2008-02-25 2007 4 4.48 3.22 0.025 12.81% 45.08% 4056783 14630231 247032 882333 241925 851418 0.1541 0.5424 10061981 6116032 11056 3945949 2370586 507274 986327 1584699 1863312 2849639 4434338 1569861 1569861 6875991 2007-12-31 - 6.88% 6.09% 1.93% 1.4581 8.0759 2.51 2.44 1.8 3.13 1.3499 1.2804 0.9359 1.5543 0.6078 12.5% 9 45 118 2007-11-26 2007 3 5.1 4.26 - 19.27% 32.27% 3758443 10614222 373666 635301 363935 609493 0.2602 0.4358 8489381 5971534 15265 2517847 1272184 427452 52233 1584699 1699636 1647403 3232102 1398620 1398620 6405679 2007-09-30 - 2.77% 9.94% 2.44% 1.6804 - 1.79 1.72 2.66 2.31 1.0788 1.0092 0.5907 2.3861 0.7034 3.0% 10 57 113 2007-08-27 2007 2 5.4 4.42 - 5.97% 13.00% 3385232 6855779 118942 261635 112848 245558 0.0807 0.1756 8041755 5908408 14817 2133347 791875 355979 51253 1584699 1147854 1096601 2681300 1398620 1398620 6713376 2007-06-30 - 1.44% 3.51% 5.17% 1.3065 - 1.51 1.45 3.31 1.92 1.0167 0.9405 0.4958 2.7889 0.7347 0.9% 15 78 174 2007-05-28 2007 1 N/A N/A - 7.03% 7.03% 3470547 3470547 142693 142693 132710 132710 0.0949 0.0949 7357965 5329564 14869 2028401 373096 61880 51102 1584699 311216 260114 1844813 1398620 1398620 8042065 2007-03-31 - 3.72% 4.11% 6.70% 0.9679 - 1.44 1.39 4.14 1.31 0.9755 0.895 0.3791 2.6469 0.7243 -1.7% 21 100 228 2007-02-26 2006 4 N/A N/A - N/A N/A 3650936 13067175 143082 73119 121472 136432 0.0869 0.0975 7025882 5137211 15246 1888671 141085 503024 1049399 1179409 644109 405290 1584699 1398620 1398620 6545541 2006-12-31 - 2.52% 3.92% 14.71% 0.5196 - 1.34 1.28 3.66 1.13 0.7408 0.6657 0.3086 2.7421 0.7312 -36.5% 40 178 381
Financial Quarter Balance Sheet
year qrt Amount due from associated companies (A-0) Deferred tax assets (A-0) Intangible assets (A-0) Investment in associated companies (A-0) Investment in jointly controlled entity (A-0) Negotiable instruments of deposit (A-0) Other assets (A-0) Other investments (A-0) Prepaid lease payments (A-0) Property, plant and equipment (A-0) Receivables (A-0) Amount due from associated companies (A-1) Cash and cash equivalents (A-1) Current asset classified as held for sales (A-1) Current tax assets (A-1) Derivative financial assets (A-1) Inventories (A-1) Negotiable instruments of deposit (A-1) Other receivables (A-1) Trade receivables (A-1) Deferred income (L-0) Deferred tax liabilities (L-0) Derivative financial liabilities (L-0) Loans & borrowings (L-0) Amount due to associated companies (L-1) Current tax liabilities (L-1) Deferred income (L-1) Derivative financial liabilities (L-1) Dividend payable (L-1) Loans & borrowings (L-1) Other payables (L-1) Provisions (L-1) Sales in advance of carriage (L-1) Trade and other payables (L-1) Minority interest (M-1) 2012 2 - 850 168679 123264 - - - 54599 - 10990858 286318 - 1979797 - 8955 1311 358332 - - 1360295 - 172 28821 4268690 - 897 234226 62680 - 3767899 - 1147206 1752261 2562159 14627 2012 1 - 765 171254 126355 - - - 54599 - 9938533 316134 - 1427399 - 7620 18679 370981 - - 1356034 - 198 17250 4359543 - 1917 220500 - - 2634155 - 1133465 1557473 2927479 14057 2011 4 - 765 151757 120043 - - - 54599 - 9073907 343582 - 1014464 - 8865 - 362267 101073 - 1268154 - 198 18566 4290583 - 1437 205307 9820 - 1379411 - 1188165 1705943 2643899 13639 2011 3 - 1219 133140 106006 2791 - - 54599 - 8699413 415321 - 1024091 - 10962 - 462173 105272 - 1318091 - 29187 27427 4221859 - 1578 281128 34474 - 557631 - 880329 1807806 2169291 15046 2011 2 - 1219 127764 105356 8647 - - 54604 - 8052271 449275 - 1583500 - 7682 - 443440 105260 - 1497419 254094 199 8549 3481724 - 16182 - 19189 - 643583 - 874235 2178609 2167216 14473 2011 1 - 2475 132313 107577 11582 - - 54604 - 8160766 453667 - 1763471 - 12746 14499 422362 105272 - 1489357 - 2 9147 3573813 - 4049 247079 - - 577479 - 943082 1844178 2209024 13727 2010 4 - 3495 137732 101804 2360 - - 54604 - 7663357 442575 - 2085451 - 19436 - 430849 139206 - 1351207 - 2 10155 3414913 - 3614 232823 108080 - 293867 - 934967 1677346 2219065 13078 2010 3 - 33838 115611 94737 429 - 232167 53953 273558 7165488 - - 2120760 - - - 406494 138766 - 1370790 - 2 77175 3066885 - 3581 - 343104 - 229686 - 1049385 1946620 2001045 13917 2010 2 - 33760 120561 85987 - - 241214 53952 291678 6843282 - - 2270323 - - - 402018 240242 - 1356798 - - 177844 3181666 - 3622 - 426995 - 227602 - 929474 1852930 1984891 13552 2010 1 - 32847 126983 82756 - - 238284 53952 325769 5997690 - - 2796778 - - - 427830 392376 - 1518475 - - 205043 3013227 - 3000 - 323586 - 249762 - 803034 1752047 1980351 12384 2009 4 - 34026 110041 78976 1798 - 223797 53952 179983 3132584 - - 2664859 - - - 384916 287466 - 1395888 - - 271778 2004062 - 3696 - 584787 - 315518 - 902295 1676536 2078052 11869 2009 3 - 2658 104095 69953 - - 224838 56520 180103 2983008 - - 1725435 - - - 397357 705070 - 1746868 - 1695 649718 1228455 - 11066 - 938317 - 544478 - 937562 1442911 2305234 13334 2009 2 - 2657 105277 76253 - 100000 243132 55210 198438 2850447 - - 2133076 - - - 366357 704846 - 1644246 - 1693 769901 672722 - 11278 - 832990 - 1042297 - 878199 1446514 2391924 12615 2009 1 - 19811 107429 76930 - 250000 210426 59096 208892 2546479 - - 2941530 - - 83097 386987 579909 - 1661552 - - 2544601 668318 - 11475 - 866335 - 945844 - 819862 1137341 2585087 11870 2008 4 - 1348 106253 73268 - 250000 213092 64946 219854 2464823 - - 3571743 - - - 379730 795000 - 1931539 - 1693 - 985577 - 5001 - - - 433411 - 817703 1222410 2408825 11278 2008 3 210406 3771 107457 69527 - - - 64946 17478 2360220 75276 18978 4825069 1076 63996 - 401781 - 980177 1145684 - - - 936650 - 13412 - - - 363342 1003425 742150 1508821 1635757 11999 2008 2 226973 3771 111571 65337 - - - 66325 17519 2179390 89228 - 5079876 1112 60142 - 405815 - 884203 1215282 - - - 859672 539 34526 - - 41774 - 1059186 713181 1787123 1818385 11525 2008 1 235153 3516 103516 63403 - - - 66325 17566 2079868 72328 - 5136030 1636 60159 - 374980 - 712178 1106289 - 315 - 859672 52277 16387 - - - - 1116743 729160 1462723 1727393 11525 2007 4 243377 4007 103162 58447 - 340000 - 66325 17613 2060879 72878 - 4434338 2740 - - 365266 485000 - 1807949 - 315 - 859672 - 4432 - - - - - 681828 1563394 3006391 11056 2007 3 255110 22601 102775 64997 - - - 69973 341879 1729444 - - 3232102 683 52049 - 381239 - 1171954 1064575 - 315 - 500000 54949 19757 - - - 500000 925817 662667 1395152 1912877 15265 2007 2 268826 30084 91303 57923 - - - 68903 345750 1680478 - - 2681300 99656 50340 - 412049 - 1031301 1223842 - 315 - 500000 46418 19568 - - - 500000 1338882 - 1551419 1951806 14817 2007 1 288687 34155 72085 68306 - - - 103850 - 2080434 - - 1830536 489108 46717 - 388710 - 942920 1012457 - 1053 - 500000 29601 20593 - - - 500000 1227524 - 1210664 1840129 14869 2006 4 295860 41828 80362 67461 - - - 102701 91824 2411537 129410 - 1584699 10647 45608 - 385769 - 753596 1024580 - 1277 - - 72031 20458 - - - 1050000 719466 347714 1202060 1724205 15246
Financial Quarter Income Statement
year qrt Revenue Income tax expense Finance/interest costs Other income Administrative/Operating expenses Minority interest Share of profit/ (loss) of associates Discontinued operation Foreign exchange (loss)/gain After tax effect of finance cost on RCPS Derivative (loss)/gain Share of net profit of jointly controlled entity Gains on sale of properties Residual value sharing on sale of aircraft by Penerbangan Malaysia Berhad Domestic rationalisation expenses and redundancy expenses Compensation for domestic rationalisation 2012 2 3216666 943 62772 84408 3402992 570 5206 - - 172974 15277 - - - - - 2012 1 3058790 2045 44602 55899 3421574 418 6313 - - 199622 23778 - - - - - 2011 4 3611570 26818 43938 66606 4998766 519 14216 - - 21730 27691 2792 - - - - 2011 3 3492873 15472 41663 72168 3721370 573 7565 - 195075 - 70183 5855 - - - - 2011 2 3428673 16347 35452 56552 3897738 922 2221 - - - 56085 3140 - - - - 2011 1 3141899 3439 38372 52201 3461505 649 5773 - - - 64570 2817 - - - - 2010 4 3592010 31854 32439 81128 3535807 529 7704 - - 6148 143774 1931 - - - - 2010 3 3319185 2176 45029 80384 3276913 665 13013 - - 6086 155714 10280 - - - - 2010 2 3159834 970 33044 53101 3498554 1168 3231 - - - 217159 0 - - - - 2010 1 2909417 9689 27890 392550 3012463 515 3780 - - - 56655 1798 - - - - 2009 4 3219520 41824 24791 89270 3305016 853 9798 - - - 581693 1741 - - - - 2009 3 2893860 1839 19998 67112 3034276 719 1704 - - - 202059 - - - - - 2009 2 2477282 20457 18045 69660 2972574 745 677 - - - 1340500 - - - - - 2009 1 2684387 11587 17440 38559 2864011 592 5965 - - - 557001 - - - - - 2008 4 3764132 3219 20058 102304 3800197 442 3647 - - - - - 13 - - - 2008 3 3952286 18884 30282 166992 4075001 474 5566 122 - - - - 0 - - - 2008 2 3657738 20992 6864 115921 3712083 0 5805 - - - - - 453 - - - 2008 1 3661147 13759 3565 87293 3617486 469 4956 - - - - - 1944 - - - 2007 4 4056783 4779 11105 80722 3858422 328 2627 0 - - - - 1198 19517 - - 2007 3 3758443 9105 9605 83986 3738326 626 7140 258 - - - - 51729 220557 - - 2007 2 3385232 6145 13144 54379 3390954 51 3538 37317 - - - - 34282 8292 - - 2007 1 3470547 9560 13032 57247 3398677 423 4520 4362 - - - - 17726 - - - 2006 4 3650936 21044 12077 64740 3623648 566 7537 961 - - - - 20926 35629 0 0
Financial Quarter Segments Revenue
year qrt Others Elimination/Adjustment Airlines Operations Cargo Services Catering services 2012 2 53679 362324 3066082 466199 - 2012 1 16040 341464 2952961 431253 - 2011 4 26038 373180 3414312 523279 - 2011 3 38139 339207 3304318 489623 - 2011 2 18314 276510 3156860 530009 - 2011 1 22082 266283 2875886 510214 - 2010 4 28911 278194 3225041 616252 - 2010 3 25008 284164 2999506 578836 - 2010 2 28919 320072 2825450 625537 - 2010 1 25322 251381 2599371 536105 - 2009 4 27541 232045 2868732 634571 - 2009 3 24081 212495 2614822 450594 - 2009 2 22737 195947 2273810 380122 - 2009 1 23412 195026 2496766 359235 - 2008 4 15127 280953 3408696 618300 2962 2008 3 23516 377291 3636846 668407 2601 2008 2 24724 275897 3222053 678940 2529 2008 1 22784 248404 3261560 625336 2405 2007 4 15383 292697 3557159 727070 2727 2007 3 27328 262937 3402277 701546 2528 2007 2 25831 259426 3079624 647933 2546 2007 1 22159 225800 3171356 610503 2506 2006 4 37120 262291 3157006 773484 2859
Financial Quarter Segments Profit
year qrt Others Elimination/Adjustment Airlines Operations Cargo Services Catering services 2012 2 29625 5205 262987 60328 - 2012 1 1512 6313 172916 4239 - 2011 4 669 7676 1213962 98065 - 2011 3 1480 19623 506955 24312 - 2011 2 5454 46886 502428 34449 - 2011 1 2851 18947 280571 20522 - 2010 4 3563 84679 143100 26959 - 2010 3 2757 2720 195856 40182 - 2010 2 7648 10635 578858 49254 - 2010 1 4963 3009 292983 25314 - 2009 4 21423 38881 560262 21430 - 2009 3 1186 3537 257939 36932 - 2009 2 2671 13231 958348 48343 - 2009 1 1526 5953 620156 84958 - 2008 4 350 13675 93815 14148 610 2008 3 2483 2721 119327 75397 585 2008 2 34 4786 17775 48403 603 2008 1 4365 - 64799 63533 201 2007 4 8894 39095 225459 64771 735 2007 3 508 360 348188 27715 338 2007 2 4178 114266 154616 15079 476 2007 1 3676 5342 112124 18617 108 2006 4 661 34778 63693 65456 963
Short form reference a_date = announcement date, yr = financial year end, qrt = quarterh_price = stock highest price during the quarter, l_price = stock lowest price during the quarterdiv = dividend recommend or declare in the quarter, roe = return on equityc_roe = cumulative of return on equity during the financial yearrev = revenue in the current quarter, c_rev = cumulative of revenue during the financial yearpbt = profit before tax in the current quarter, c_pbt = cumulative of profit before tax during the financial yeareps = earnings per share in the current quarter, c_eps = cumulative of earnings per share during the financial yearasset = total asset, liab = total liability, mino = minority interest, equi = total equitycfo = net cash flow from operating activities, cfi = net cash flow from investing activitiescff = net cash flow from financing activities, cash = cash and cash equivalents as at beginning of financial yearfinal = cash and cash equivalents as at current financial period endedshare = diluted/basic weighted average number of ordinary sharesc_share = cumulative of diluted/basic weighted average number of ordinary shares during the financial yearm_cap = market capital at announcement date of quarterly report, date = current financial period ended dateprof_m = profit margin, vat = income tax rate, pe = price earning per share ratio of recent four quarternavps = net asset value per share, ntaps = net tangible asset per share, cps = cash per sharel_cur = liquidity current ratio, l_qui = liquidity quick ratio, l_cash = liquidity cash ratiog_de = gearing debt to equity ratio, g_da = gearing debt to assets ratioavg_w = working capital per thousand Ringgit saleinv_d = days to sell the inventory, rec_d = days to collect the receivablespay_d = days to pay the payablesCURRENT ● CHANGES IN SHAREHOLDING ● ANNUAL REPORTS HISTORICAL ● CHANGES IN SHAREHOLDING ARCHIVES ● CHANGES IN SHAREHOLDING 
1 comment:
MAS looks like an interesting option, but I also think if will have a very high beta to the overall economy.
Post a Comment