[MAYBANK] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 31.4%
YoY- 451.86%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 5,128,082 10,190,563 5,001,923 18,560,232 13,822,918 9,236,464 4,565,126 8.06%
PBT 1,575,573 2,966,365 1,404,345 5,370,408 4,011,314 2,556,169 1,156,215 22.93%
Tax -389,311 -786,091 -350,705 -1,401,958 -1,017,897 -626,036 -249,462 34.57%
NP 1,186,262 2,180,274 1,053,640 3,968,450 2,993,417 1,930,133 906,753 19.63%
-
NP to SH 1,142,600 2,153,362 1,028,114 3,818,167 2,905,693 1,875,305 881,803 18.87%
-
Tax Rate 24.71% 26.50% 24.97% 26.11% 25.38% 24.49% 21.58% -
Total Cost 3,941,820 8,010,289 3,948,283 14,591,782 10,829,501 7,306,331 3,658,373 5.10%
-
Net Worth 29,323,712 28,121,840 28,308,160 27,879,557 26,925,617 26,895,412 25,955,863 8.48%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 1,993,194 - 3,893,199 778,626 778,428 - -
Div Payout % - 92.56% - 101.97% 26.80% 41.51% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 29,323,712 28,121,840 28,308,160 27,879,557 26,925,617 26,895,412 25,955,863 8.48%
NOSH 7,187,008 7,118,552 7,075,801 7,078,544 7,078,424 7,076,622 7,077,070 1.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 23.13% 21.40% 21.06% 21.38% 21.66% 20.90% 19.86% -
ROE 3.90% 7.66% 3.63% 13.70% 10.79% 6.97% 3.40% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 71.35 143.16 70.69 262.20 195.28 130.52 64.51 6.95%
EPS 15.60 30.25 14.53 53.94 41.05 26.50 12.46 16.17%
DPS 0.00 28.00 0.00 55.00 11.00 11.00 0.00 -
NAPS 4.0801 3.9505 4.0007 3.9386 3.8039 3.8006 3.6676 7.37%
Adjusted Per Share Value based on latest NOSH - 7,078,929
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 42.51 84.47 41.46 153.84 114.58 76.56 37.84 8.07%
EPS 9.47 17.85 8.52 31.65 24.09 15.54 7.31 18.85%
DPS 0.00 16.52 0.00 32.27 6.45 6.45 0.00 -
NAPS 2.4306 2.331 2.3464 2.3109 2.2318 2.2293 2.1515 8.47%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 8.96 8.50 8.80 7.56 7.47 6.86 6.65 -
P/RPS 12.56 5.94 12.45 2.88 3.83 5.26 10.31 14.07%
P/EPS 56.36 28.10 60.56 14.02 18.20 25.89 53.37 3.70%
EY 1.77 3.56 1.65 7.13 5.50 3.86 1.87 -3.60%
DY 0.00 3.29 0.00 7.28 1.47 1.60 0.00 -
P/NAPS 2.20 2.15 2.20 1.92 1.96 1.80 1.81 13.90%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 21/02/11 12/11/10 20/08/10 13/05/10 09/02/10 12/11/09 -
Price 8.74 8.86 9.20 8.13 7.72 6.72 6.84 -
P/RPS 12.25 6.19 13.01 3.10 3.95 5.15 10.60 10.13%
P/EPS 54.98 29.29 63.32 15.07 18.81 25.36 54.90 0.09%
EY 1.82 3.41 1.58 6.63 5.32 3.94 1.82 0.00%
DY 0.00 3.16 0.00 6.77 1.42 1.64 0.00 -
P/NAPS 2.14 2.24 2.30 2.06 2.03 1.77 1.86 9.80%

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