[MAYBANK] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Announcement Date
14-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -79.49%
YoY- -15.49%
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 15,179,312 10,966,214 7,000,075 3,540,112 12,754,491 9,787,302 6,458,215 77.05%
PBT 4,363,698 3,032,399 2,004,247 870,833 3,988,065 2,812,964 1,866,484 76.42%
Tax -1,110,827 -847,522 -589,829 -284,910 -1,153,481 -822,598 -546,002 60.76%
NP 3,252,871 2,184,877 1,414,418 585,923 2,834,584 1,990,366 1,320,482 82.70%
-
NP to SH 3,178,372 2,125,566 1,360,955 568,681 2,772,418 1,946,394 1,307,024 81.12%
-
Tax Rate 25.46% 27.95% 29.43% 32.72% 28.92% 29.24% 29.25% -
Total Cost 11,926,441 8,781,337 5,585,657 2,954,189 9,919,907 7,796,936 5,137,733 75.58%
-
Net Worth 15,198,683 15,343,511 17,796,929 17,738,551 16,741,323 16,767,749 16,670,268 -5.99%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,079,071 1,534,351 1,527,371 - 3,203,035 1,879,792 - -
Div Payout % 96.88% 72.19% 112.23% - 115.53% 96.58% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 15,198,683 15,343,511 17,796,929 17,738,551 16,741,323 16,767,749 16,670,268 -5.99%
NOSH 3,848,839 3,835,877 3,818,427 3,801,742 3,768,276 3,759,585 3,746,127 1.82%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 21.43% 19.92% 20.21% 16.55% 22.22% 20.34% 20.45% -
ROE 20.91% 13.85% 7.65% 3.21% 16.56% 11.61% 7.84% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 394.39 285.89 183.32 93.12 338.47 260.33 172.40 73.88%
EPS 66.07 44.33 35.64 14.96 73.57 51.77 34.89 53.24%
DPS 80.00 40.00 40.00 0.00 85.00 50.00 0.00 -
NAPS 3.9489 4.00 4.6608 4.6659 4.4427 4.46 4.45 -7.67%
Adjusted Per Share Value based on latest NOSH - 3,801,742
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 125.79 90.88 58.01 29.34 105.70 81.11 53.52 77.05%
EPS 26.34 17.61 11.28 4.71 22.98 16.13 10.83 81.14%
DPS 25.52 12.72 12.66 0.00 26.54 15.58 0.00 -
NAPS 1.2595 1.2715 1.4748 1.47 1.3874 1.3896 1.3815 -5.99%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 12.00 12.80 11.80 11.20 10.70 11.00 11.10 -
P/RPS 3.04 4.48 6.44 12.03 3.16 4.23 6.44 -39.45%
P/EPS 14.53 23.10 33.11 74.87 14.54 21.25 31.81 -40.77%
EY 6.88 4.33 3.02 1.34 6.88 4.71 3.14 68.93%
DY 6.67 3.13 3.39 0.00 7.94 4.55 0.00 -
P/NAPS 3.04 3.20 2.53 2.40 2.41 2.47 2.49 14.27%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 11/05/07 21/02/07 14/11/06 24/08/06 15/05/06 15/02/06 -
Price 11.60 12.40 13.20 11.50 10.80 11.30 11.00 -
P/RPS 2.94 4.34 7.20 12.35 3.19 4.34 6.38 -40.42%
P/EPS 14.05 22.38 37.04 76.88 14.68 21.83 31.53 -41.74%
EY 7.12 4.47 2.70 1.30 6.81 4.58 3.17 71.76%
DY 6.90 3.23 3.03 0.00 7.87 4.42 0.00 -
P/NAPS 2.94 3.10 2.83 2.46 2.43 2.53 2.47 12.34%

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