[MAYBANK] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -61.78%
YoY- -76.37%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 13,822,918 9,236,464 4,565,126 17,586,337 12,727,469 8,462,348 1,550,248 330.57%
PBT 4,011,314 2,556,169 1,156,215 1,674,292 2,495,959 1,842,059 881,774 174.80%
Tax -1,017,897 -626,036 -249,462 -923,578 -681,639 -536,635 -311,018 120.59%
NP 2,993,417 1,930,133 906,753 750,714 1,814,320 1,305,424 570,756 202.16%
-
NP to SH 2,905,693 1,875,305 881,803 691,875 1,810,014 1,306,733 572,173 195.74%
-
Tax Rate 25.38% 24.49% 21.58% 55.16% 27.31% 29.13% 35.27% -
Total Cost 10,829,501 7,306,331 3,658,373 16,835,623 10,913,149 7,156,924 979,492 397.02%
-
Net Worth 26,925,617 26,895,412 25,955,863 20,282,892 19,525,511 20,229,710 19,941,107 22.18%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 778,626 778,428 - 4,612 - - - -
Div Payout % 26.80% 41.51% - 0.67% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 26,925,617 26,895,412 25,955,863 20,282,892 19,525,511 20,229,710 19,941,107 22.18%
NOSH 7,078,424 7,076,622 7,077,070 5,765,625 4,881,377 4,881,333 4,882,022 28.13%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 21.66% 20.90% 19.86% 4.27% 14.26% 15.43% 36.82% -
ROE 10.79% 6.97% 3.40% 3.41% 9.27% 6.46% 2.87% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 195.28 130.52 64.51 305.02 260.74 173.36 31.75 236.06%
EPS 41.05 26.50 12.46 12.00 32.91 26.77 11.72 130.81%
DPS 11.00 11.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 3.8039 3.8006 3.6676 3.5179 4.00 4.1443 4.0846 -4.63%
Adjusted Per Share Value based on latest NOSH - 6,345,856
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 114.55 76.54 37.83 145.74 105.47 70.13 12.85 330.50%
EPS 24.08 15.54 7.31 5.73 15.00 10.83 4.74 195.81%
DPS 6.45 6.45 0.00 0.04 0.00 0.00 0.00 -
NAPS 2.2314 2.2288 2.151 1.6809 1.6181 1.6765 1.6525 22.19%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 7.47 6.86 6.65 5.90 3.86 5.10 6.90 -
P/RPS 3.83 5.26 10.31 1.93 1.48 2.94 21.73 -68.59%
P/EPS 18.20 25.89 53.37 49.17 10.41 19.05 58.87 -54.31%
EY 5.50 3.86 1.87 2.03 9.61 5.25 1.70 118.90%
DY 1.47 1.60 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 1.96 1.80 1.81 1.68 0.97 1.23 1.69 10.39%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 13/05/10 09/02/10 12/11/09 25/08/09 21/05/09 27/02/09 11/11/08 -
Price 7.72 6.72 6.84 6.52 5.20 5.10 5.50 -
P/RPS 3.95 5.15 10.60 2.14 1.99 2.94 17.32 -62.70%
P/EPS 18.81 25.36 54.90 54.33 14.02 19.05 46.93 -45.66%
EY 5.32 3.94 1.82 1.84 7.13 5.25 2.13 84.18%
DY 1.42 1.64 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 2.03 1.77 1.86 1.85 1.30 1.23 1.35 31.28%

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