[MAYBANK] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Cumulative Result
Revenue	12,754,491	9,787,302	6,458,215	3,163,034	11,215,887	7,556,440	5,067,267	85.35%
YoY %	30.32%	51.55%	104.18%	-71.80%	48.43%	49.12%	-	-
Horiz. %	251.70%	193.15%	127.45%	62.42%	221.34%	149.12%	100.00%	-
PBT	3,988,065	2,812,964	1,866,484	946,878	3,494,492	2,686,197	1,774,340	71.84%
YoY %	41.77%	50.71%	97.12%	-72.90%	30.09%	51.39%	-	-
Horiz. %	224.76%	158.54%	105.19%	53.37%	196.95%	151.39%	100.00%	-
Tax	-1,153,481	-822,598	-546,002	-267,418	-950,247	-750,966	-525,778	69.08%
YoY %	-40.22%	-50.66%	-104.18%	71.86%	-26.54%	-42.83%	-	-
Horiz. %	219.39%	156.45%	103.85%	50.86%	180.73%	142.83%	100.00%	-
NP	2,834,584	1,990,366	1,320,482	679,460	2,544,245	1,935,231	1,248,562	72.99%
YoY %	42.42%	50.73%	94.34%	-73.29%	31.47%	55.00%	-	-
Horiz. %	227.03%	159.41%	105.76%	54.42%	203.77%	155.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,772,418	1,946,394	1,307,024	672,945	2,502,526	1,935,231	1,248,562	70.45%
YoY %	42.44%	48.92%	94.22%	-73.11%	29.31%	55.00%	-	-
Horiz. %	222.05%	155.89%	104.68%	53.90%	200.43%	155.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.92%	29.24%	29.25%	28.24%	27.19%	27.96%	29.63%	-
YoY %	-1.09%	-0.03%	3.58%	3.86%	-2.75%	-5.64%	-	-
Horiz. %	97.60%	98.68%	98.72%	95.31%	91.77%	94.36%	100.00%	-
Total Cost	9,919,907	7,796,936	5,137,733	2,483,574	8,671,642	5,621,209	3,818,705	89.30%
YoY %	27.23%	51.76%	106.87%	-71.36%	54.27%	47.20%	-	-
Horiz. %	259.77%	204.18%	134.54%	65.04%	227.08%	147.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,741,323	16,767,749	16,670,268	17,214,872	16,126,292	15,457,116	15,570,896	4.96%
YoY %	-0.16%	0.58%	-3.16%	6.75%	4.33%	-0.73%	-	-
Horiz. %	107.52%	107.69%	107.06%	110.56%	103.57%	99.27%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	3,203,035	1,879,792	-	1,863,081	3,750,130	-	1,535,413	63.48%
YoY %	70.39%	0.00%	-	-50.32%	0.00%	-	-	-
Horiz. %	208.61%	122.43%	-	121.34%	244.24%	-	100.00%	-
Div Payout %	115.53%	96.58%	-	276.85%	149.85%	-	122.97%	-
YoY %	19.62%	0.00%	-	84.75%	0.00%	-	-	-
Horiz. %	93.95%	78.54%	-	225.14%	121.86%	-	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	16,741,323	16,767,749	16,670,268	17,214,872	16,126,292	15,457,116	15,570,896	4.96%
YoY %	-0.16%	0.58%	-3.16%	6.75%	4.33%	-0.73%	-	-
Horiz. %	107.52%	107.69%	107.06%	110.56%	103.57%	99.27%	100.00%	-
NOSH	3,768,276	3,759,585	3,746,127	3,726,162	3,658,663	3,636,968	3,612,737	2.85%
YoY %	0.23%	0.36%	0.54%	1.84%	0.60%	0.67%	-	-
Horiz. %	104.31%	104.06%	103.69%	103.14%	101.27%	100.67%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	22.22%	20.34%	20.45%	21.48%	22.68%	25.61%	24.64%	-
YoY %	9.24%	-0.54%	-4.80%	-5.29%	-11.44%	3.94%	-	-
Horiz. %	90.18%	82.55%	83.00%	87.18%	92.05%	103.94%	100.00%	-
ROE	16.56%	11.61%	7.84%	3.91%	15.52%	12.52%	8.02%	-
YoY %	42.64%	48.09%	100.51%	-74.81%	23.96%	56.11%	-	-
Horiz. %	206.48%	144.76%	97.76%	48.75%	193.52%	156.11%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	338.47	260.33	172.40	84.89	306.56	207.77	140.26	80.20%
YoY %	30.02%	51.00%	103.09%	-72.31%	47.55%	48.13%	-	-
Horiz. %	241.32%	185.61%	122.91%	60.52%	218.57%	148.13%	100.00%	-
EPS	73.57	51.77	34.89	18.06	68.41	53.21	34.56	65.71%
YoY %	42.11%	48.38%	93.19%	-73.60%	28.57%	53.96%	-	-
Horiz. %	212.88%	149.80%	100.95%	52.26%	197.95%	153.96%	100.00%	-
DPS	85.00	50.00	0.00	50.00	102.50	0.00	42.50	58.94%
YoY %	70.00%	0.00%	0.00%	-51.22%	0.00%	0.00%	-	-
Horiz. %	200.00%	117.65%	0.00%	117.65%	241.18%	0.00%	100.00%	-
NAPS	4.4427	4.46	4.45	4.62	4.4077	4.25	4.31	2.04%
YoY %	-0.39%	0.22%	-3.68%	4.82%	3.71%	-1.39%	-	-
Horiz. %	103.08%	103.48%	103.25%	107.19%	102.27%	98.61%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,726,162
RPS	105.70	81.11	53.52	26.21	92.95	62.62	41.99	85.36%
YoY %	30.32%	51.55%	104.20%	-71.80%	48.44%	49.13%	-	-
Horiz. %	251.73%	193.17%	127.46%	62.42%	221.36%	149.13%	100.00%	-
EPS	22.98	16.13	10.83	5.58	20.74	16.04	10.35	70.44%
YoY %	42.47%	48.94%	94.09%	-73.10%	29.30%	54.98%	-	-
Horiz. %	222.03%	155.85%	104.64%	53.91%	200.39%	154.98%	100.00%	-
DPS	26.54	15.58	0.00	15.44	31.08	0.00	12.72	63.50%
YoY %	70.35%	0.00%	0.00%	-50.32%	0.00%	0.00%	-	-
Horiz. %	208.65%	122.48%	0.00%	121.38%	244.34%	0.00%	100.00%	-
NAPS	1.3874	1.3896	1.3815	1.4266	1.3364	1.2809	1.2904	4.96%
YoY %	-0.16%	0.59%	-3.16%	6.75%	4.33%	-0.74%	-	-
Horiz. %	107.52%	107.69%	107.06%	110.55%	103.56%	99.26%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	10.70	11.00	11.10	11.60	10.90	11.30	11.80	-
P/RPS	3.16	4.23	6.44	13.67	3.56	5.44	8.41	-48.02%
YoY %	-25.30%	-34.32%	-52.89%	283.99%	-34.56%	-35.32%	-	-
Horiz. %	37.57%	50.30%	76.58%	162.54%	42.33%	64.68%	100.00%	-
P/EPS	14.54	21.25	31.81	64.23	15.94	21.24	34.14	-43.48%
YoY %	-31.58%	-33.20%	-50.47%	302.95%	-24.95%	-37.79%	-	-
Horiz. %	42.59%	62.24%	93.18%	188.14%	46.69%	62.21%	100.00%	-
EY	6.88	4.71	3.14	1.56	6.28	4.71	2.93	76.94%
YoY %	46.07%	50.00%	101.28%	-75.16%	33.33%	60.75%	-	-
Horiz. %	234.81%	160.75%	107.17%	53.24%	214.33%	160.75%	100.00%	-
DY	7.94	4.55	0.00	4.31	9.40	0.00	3.60	69.68%
YoY %	74.51%	0.00%	0.00%	-54.15%	0.00%	0.00%	-	-
Horiz. %	220.56%	126.39%	0.00%	119.72%	261.11%	0.00%	100.00%	-
P/NAPS	2.41	2.47	2.49	2.51	2.47	2.66	2.74	-8.22%
YoY %	-2.43%	-0.80%	-0.80%	1.62%	-7.14%	-2.92%	-	-
Horiz. %	87.96%	90.15%	90.88%	91.61%	90.15%	97.08%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	24/08/06	15/05/06	15/02/06	17/11/05	01/09/05	13/05/05	18/02/05	-
Price	10.80	11.30	11.00	11.00	11.30	11.40	12.30	-
P/RPS	3.19	4.34	6.38	12.96	3.69	5.49	8.77	-49.13%
YoY %	-26.50%	-31.97%	-50.77%	251.22%	-32.79%	-37.40%	-	-
Horiz. %	36.37%	49.49%	72.75%	147.78%	42.08%	62.60%	100.00%	-
P/EPS	14.68	21.83	31.53	60.91	16.52	21.42	35.59	-44.67%
YoY %	-32.75%	-30.76%	-48.24%	268.70%	-22.88%	-39.81%	-	-
Horiz. %	41.25%	61.34%	88.59%	171.14%	46.42%	60.19%	100.00%	-
EY	6.81	4.58	3.17	1.64	6.05	4.67	2.81	80.71%
YoY %	48.69%	44.48%	93.29%	-72.89%	29.55%	66.19%	-	-
Horiz. %	242.35%	162.99%	112.81%	58.36%	215.30%	166.19%	100.00%	-
DY	7.87	4.42	0.00	4.55	9.07	0.00	3.46	73.21%
YoY %	78.05%	0.00%	0.00%	-49.83%	0.00%	0.00%	-	-
Horiz. %	227.46%	127.75%	0.00%	131.50%	262.14%	0.00%	100.00%	-
P/NAPS	2.43	2.53	2.47	2.38	2.56	2.68	2.85	-10.10%
YoY %	-3.95%	2.43%	3.78%	-7.03%	-4.48%	-5.96%	-	-
Horiz. %	85.26%	88.77%	86.67%	83.51%	89.82%	94.04%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 27 June 2024

MQ Trader

MQ Trading Signals

2024-06-27 16:40:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-06-27 16:30:00

EMA 5

30 Mins

BUY

2024-06-27 16:30:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-27 16:00:00

ADX

10 Mins

BUY

2024-06-27 15:55:00

OBV

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

992

HLIND

HONG LEONG INDUSTRIES BHD

744

PTRANS

PERAK TRANSIT BERHAD

739

MPI

MALAYSIAN PACIFIC INDUSTRIES

719

YTLPOWR

YTL POWER INTERNATIONAL BHD

700

NOTION

NOTION VTEC BHD

618

MYEG

MY E.G. SERVICES BHD

561

GENTING

GENTING BHD

525

PBBANK

PUBLIC BANK BHD

512

Daily Stocks

HSI-CXF

0.08

-0.03

147,307,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.97

-0.05

101,501,300

YNHPROP

0.495

-0.11

94,446,300

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

75,452,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GESHEN

3.40

+0.29

29,200

THETA

1.73

+0.25

20,598,500

PENTA

5.08

+0.15

4,228,700

PTT

2.38

+0.15

3,074,400

AIRPORT

9.73

+0.13

2,520,900

PETDAG

17.26

+0.12

389,600

UTDPLT

24.20

+0.12

123,200

IJM

3.07

+0.10

15,946,200

F&N

31.82

+0.10

335,100

HLIND

11.22

+0.10

30,800

More gainer Stocks

DLADY

35.50

-0.30

17,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.33

-0.19

2,008,700

ORIENT

6.97

-0.18

1,220,900

HEIM

22.20

-0.18

400,400

ICON

0.89

-0.16

12,816,000

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More