[MAYBANK] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Announcement Date
15-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 94.22%
YoY- 4.68%
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 3,540,112 12,754,491 9,787,302 6,458,215 3,163,034 11,215,887 7,556,440 -39.65%
PBT 870,833 3,988,065 2,812,964 1,866,484 946,878 3,494,492 2,686,197 -52.77%
Tax -284,910 -1,153,481 -822,598 -546,002 -267,418 -950,247 -750,966 -47.56%
NP 585,923 2,834,584 1,990,366 1,320,482 679,460 2,544,245 1,935,231 -54.87%
-
NP to SH 568,681 2,772,418 1,946,394 1,307,024 672,945 2,502,526 1,935,231 -55.76%
-
Tax Rate 32.72% 28.92% 29.24% 29.25% 28.24% 27.19% 27.96% -
Total Cost 2,954,189 9,919,907 7,796,936 5,137,733 2,483,574 8,671,642 5,621,209 -34.85%
-
Net Worth 17,738,551 16,741,323 16,767,749 16,670,268 17,214,872 16,126,292 15,457,116 9.60%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 3,203,035 1,879,792 - 1,863,081 3,750,130 - -
Div Payout % - 115.53% 96.58% - 276.85% 149.85% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 17,738,551 16,741,323 16,767,749 16,670,268 17,214,872 16,126,292 15,457,116 9.60%
NOSH 3,801,742 3,768,276 3,759,585 3,746,127 3,726,162 3,658,663 3,636,968 2.99%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 16.55% 22.22% 20.34% 20.45% 21.48% 22.68% 25.61% -
ROE 3.21% 16.56% 11.61% 7.84% 3.91% 15.52% 12.52% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 93.12 338.47 260.33 172.40 84.89 306.56 207.77 -41.40%
EPS 14.96 73.57 51.77 34.89 18.06 68.41 53.21 -57.05%
DPS 0.00 85.00 50.00 0.00 50.00 102.50 0.00 -
NAPS 4.6659 4.4427 4.46 4.45 4.62 4.4077 4.25 6.41%
Adjusted Per Share Value based on latest NOSH - 3,751,946
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 29.34 105.72 81.13 53.53 26.22 92.97 62.63 -39.65%
EPS 4.71 22.98 16.13 10.83 5.58 20.74 16.04 -55.78%
DPS 0.00 26.55 15.58 0.00 15.44 31.08 0.00 -
NAPS 1.4703 1.3877 1.3899 1.3818 1.4269 1.3367 1.2812 9.60%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 11.20 10.70 11.00 11.10 11.60 10.90 11.30 -
P/RPS 12.03 3.16 4.23 6.44 13.67 3.56 5.44 69.65%
P/EPS 74.87 14.54 21.25 31.81 64.23 15.94 21.24 131.43%
EY 1.34 6.88 4.71 3.14 1.56 6.28 4.71 -56.70%
DY 0.00 7.94 4.55 0.00 4.31 9.40 0.00 -
P/NAPS 2.40 2.41 2.47 2.49 2.51 2.47 2.66 -6.62%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 14/11/06 24/08/06 15/05/06 15/02/06 17/11/05 01/09/05 13/05/05 -
Price 11.50 10.80 11.30 11.00 11.00 11.30 11.40 -
P/RPS 12.35 3.19 4.34 6.38 12.96 3.69 5.49 71.59%
P/EPS 76.88 14.68 21.83 31.53 60.91 16.52 21.42 134.23%
EY 1.30 6.81 4.58 3.17 1.64 6.05 4.67 -57.33%
DY 0.00 7.87 4.42 0.00 4.55 9.07 0.00 -
P/NAPS 2.46 2.43 2.53 2.47 2.38 2.56 2.68 -5.54%

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