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

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Cumulative Result
Revenue	3,540,112	12,754,491	9,787,302	6,458,215	3,163,034	11,215,887	7,556,440	-39.65%
YoY %	-72.24%	30.32%	51.55%	104.18%	-71.80%	48.43%	-	-
Horiz. %	46.85%	168.79%	129.52%	85.47%	41.86%	148.43%	100.00%	-
PBT	870,833	3,988,065	2,812,964	1,866,484	946,878	3,494,492	2,686,197	-52.77%
YoY %	-78.16%	41.77%	50.71%	97.12%	-72.90%	30.09%	-	-
Horiz. %	32.42%	148.47%	104.72%	69.48%	35.25%	130.09%	100.00%	-
Tax	-284,910	-1,153,481	-822,598	-546,002	-267,418	-950,247	-750,966	-47.56%
YoY %	75.30%	-40.22%	-50.66%	-104.18%	71.86%	-26.54%	-	-
Horiz. %	37.94%	153.60%	109.54%	72.71%	35.61%	126.54%	100.00%	-
NP	585,923	2,834,584	1,990,366	1,320,482	679,460	2,544,245	1,935,231	-54.87%
YoY %	-79.33%	42.42%	50.73%	94.34%	-73.29%	31.47%	-	-
Horiz. %	30.28%	146.47%	102.85%	68.23%	35.11%	131.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	568,681	2,772,418	1,946,394	1,307,024	672,945	2,502,526	1,935,231	-55.76%
YoY %	-79.49%	42.44%	48.92%	94.22%	-73.11%	29.31%	-	-
Horiz. %	29.39%	143.26%	100.58%	67.54%	34.77%	129.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.72%	28.92%	29.24%	29.25%	28.24%	27.19%	27.96%	-
YoY %	13.14%	-1.09%	-0.03%	3.58%	3.86%	-2.75%	-	-
Horiz. %	117.02%	103.43%	104.58%	104.61%	101.00%	97.25%	100.00%	-
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%
YoY %	-70.22%	27.23%	51.76%	106.87%	-71.36%	54.27%	-	-
Horiz. %	52.55%	176.47%	138.71%	91.40%	44.18%	154.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	5.96%	-0.16%	0.58%	-3.16%	6.75%	4.33%	-	-
Horiz. %	114.76%	108.31%	108.48%	107.85%	111.37%	104.33%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	-	3,203,035	1,879,792	-	1,863,081	3,750,130	-	-
YoY %	-	70.39%	0.00%	-	-50.32%	0.00%	-	-
Horiz. %	-	85.41%	50.13%	-	49.68%	100.00%	-	-
Div Payout %	-	115.53%	96.58%	-	276.85%	149.85%	-	-
YoY %	-	19.62%	0.00%	-	84.75%	0.00%	-	-
Horiz. %	-	77.10%	64.45%	-	184.75%	100.00%	-	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
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%
YoY %	5.96%	-0.16%	0.58%	-3.16%	6.75%	4.33%	-	-
Horiz. %	114.76%	108.31%	108.48%	107.85%	111.37%	104.33%	100.00%	-
NOSH	3,801,742	3,768,276	3,759,585	3,746,127	3,726,162	3,658,663	3,636,968	2.99%
YoY %	0.89%	0.23%	0.36%	0.54%	1.84%	0.60%	-	-
Horiz. %	104.53%	103.61%	103.37%	103.00%	102.45%	100.60%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	16.55%	22.22%	20.34%	20.45%	21.48%	22.68%	25.61%	-
YoY %	-25.52%	9.24%	-0.54%	-4.80%	-5.29%	-11.44%	-	-
Horiz. %	64.62%	86.76%	79.42%	79.85%	83.87%	88.56%	100.00%	-
ROE	3.21%	16.56%	11.61%	7.84%	3.91%	15.52%	12.52%	-
YoY %	-80.62%	42.64%	48.09%	100.51%	-74.81%	23.96%	-	-
Horiz. %	25.64%	132.27%	92.73%	62.62%	31.23%	123.96%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	93.12	338.47	260.33	172.40	84.89	306.56	207.77	-41.40%
YoY %	-72.49%	30.02%	51.00%	103.09%	-72.31%	47.55%	-	-
Horiz. %	44.82%	162.91%	125.30%	82.98%	40.86%	147.55%	100.00%	-
EPS	14.96	73.57	51.77	34.89	18.06	68.41	53.21	-57.05%
YoY %	-79.67%	42.11%	48.38%	93.19%	-73.60%	28.57%	-	-
Horiz. %	28.12%	138.26%	97.29%	65.57%	33.94%	128.57%	100.00%	-
DPS	0.00	85.00	50.00	0.00	50.00	102.50	0.00	-
YoY %	0.00%	70.00%	0.00%	0.00%	-51.22%	0.00%	-	-
Horiz. %	0.00%	82.93%	48.78%	0.00%	48.78%	100.00%	-	-
NAPS	4.6659	4.4427	4.46	4.45	4.62	4.4077	4.25	6.41%
YoY %	5.02%	-0.39%	0.22%	-3.68%	4.82%	3.71%	-	-
Horiz. %	109.79%	104.53%	104.94%	104.71%	108.71%	103.71%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 3,751,946
RPS	29.34	105.70	81.11	53.52	26.21	92.95	62.62	-39.64%
YoY %	-72.24%	30.32%	51.55%	104.20%	-71.80%	48.44%	-	-
Horiz. %	46.85%	168.80%	129.53%	85.47%	41.86%	148.44%	100.00%	-
EPS	4.71	22.98	16.13	10.83	5.58	20.74	16.04	-55.78%
YoY %	-79.50%	42.47%	48.94%	94.09%	-73.10%	29.30%	-	-
Horiz. %	29.36%	143.27%	100.56%	67.52%	34.79%	129.30%	100.00%	-
DPS	0.00	26.54	15.58	0.00	15.44	31.08	0.00	-
YoY %	0.00%	70.35%	0.00%	0.00%	-50.32%	0.00%	-	-
Horiz. %	0.00%	85.39%	50.13%	0.00%	49.68%	100.00%	-	-
NAPS	1.47	1.3874	1.3896	1.3815	1.4266	1.3364	1.2809	9.60%
YoY %	5.95%	-0.16%	0.59%	-3.16%	6.75%	4.33%	-	-
Horiz. %	114.76%	108.31%	108.49%	107.85%	111.37%	104.33%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	280.70%	-25.30%	-34.32%	-52.89%	283.99%	-34.56%	-	-
Horiz. %	221.14%	58.09%	77.76%	118.38%	251.29%	65.44%	100.00%	-
P/EPS	74.87	14.54	21.25	31.81	64.23	15.94	21.24	131.43%
YoY %	414.92%	-31.58%	-33.20%	-50.47%	302.95%	-24.95%	-	-
Horiz. %	352.50%	68.46%	100.05%	149.76%	302.40%	75.05%	100.00%	-
EY	1.34	6.88	4.71	3.14	1.56	6.28	4.71	-56.70%
YoY %	-80.52%	46.07%	50.00%	101.28%	-75.16%	33.33%	-	-
Horiz. %	28.45%	146.07%	100.00%	66.67%	33.12%	133.33%	100.00%	-
DY	0.00	7.94	4.55	0.00	4.31	9.40	0.00	-
YoY %	0.00%	74.51%	0.00%	0.00%	-54.15%	0.00%	-	-
Horiz. %	0.00%	84.47%	48.40%	0.00%	45.85%	100.00%	-	-
P/NAPS	2.40	2.41	2.47	2.49	2.51	2.47	2.66	-6.62%
YoY %	-0.41%	-2.43%	-0.80%	-0.80%	1.62%	-7.14%	-	-
Horiz. %	90.23%	90.60%	92.86%	93.61%	94.36%	92.86%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
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%
YoY %	287.15%	-26.50%	-31.97%	-50.77%	251.22%	-32.79%	-	-
Horiz. %	224.95%	58.11%	79.05%	116.21%	236.07%	67.21%	100.00%	-
P/EPS	76.88	14.68	21.83	31.53	60.91	16.52	21.42	134.23%
YoY %	423.71%	-32.75%	-30.76%	-48.24%	268.70%	-22.88%	-	-
Horiz. %	358.92%	68.53%	101.91%	147.20%	284.36%	77.12%	100.00%	-
EY	1.30	6.81	4.58	3.17	1.64	6.05	4.67	-57.33%
YoY %	-80.91%	48.69%	44.48%	93.29%	-72.89%	29.55%	-	-
Horiz. %	27.84%	145.82%	98.07%	67.88%	35.12%	129.55%	100.00%	-
DY	0.00	7.87	4.42	0.00	4.55	9.07	0.00	-
YoY %	0.00%	78.05%	0.00%	0.00%	-49.83%	0.00%	-	-
Horiz. %	0.00%	86.77%	48.73%	0.00%	50.17%	100.00%	-	-
P/NAPS	2.46	2.43	2.53	2.47	2.38	2.56	2.68	-5.54%
YoY %	1.23%	-3.95%	2.43%	3.78%	-7.03%	-4.48%	-	-
Horiz. %	91.79%	90.67%	94.40%	92.16%	88.81%	95.52%	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