[MAYBANK] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
13-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 54.95%
YoY- 60.53%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 10,190,563 5,001,923 18,560,232 13,822,918 9,236,464 4,565,126 17,586,337 -30.42%
PBT 2,966,365 1,404,345 5,370,408 4,011,314 2,556,169 1,156,215 1,674,292 46.26%
Tax -786,091 -350,705 -1,401,958 -1,017,897 -626,036 -249,462 -923,578 -10.16%
NP 2,180,274 1,053,640 3,968,450 2,993,417 1,930,133 906,753 750,714 103.16%
-
NP to SH 2,153,362 1,028,114 3,818,167 2,905,693 1,875,305 881,803 691,875 112.72%
-
Tax Rate 26.50% 24.97% 26.11% 25.38% 24.49% 21.58% 55.16% -
Total Cost 8,010,289 3,948,283 14,591,782 10,829,501 7,306,331 3,658,373 16,835,623 -38.97%
-
Net Worth 28,121,840 28,308,160 27,879,557 26,925,617 26,895,412 25,955,863 20,282,892 24.26%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,993,194 - 3,893,199 778,626 778,428 - 4,612 5553.35%
Div Payout % 92.56% - 101.97% 26.80% 41.51% - 0.67% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 28,121,840 28,308,160 27,879,557 26,925,617 26,895,412 25,955,863 20,282,892 24.26%
NOSH 7,118,552 7,075,801 7,078,544 7,078,424 7,076,622 7,077,070 5,765,625 15.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 21.40% 21.06% 21.38% 21.66% 20.90% 19.86% 4.27% -
ROE 7.66% 3.63% 13.70% 10.79% 6.97% 3.40% 3.41% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 143.16 70.69 262.20 195.28 130.52 64.51 305.02 -39.52%
EPS 30.25 14.53 53.94 41.05 26.50 12.46 12.00 84.91%
DPS 28.00 0.00 55.00 11.00 11.00 0.00 0.08 4813.73%
NAPS 3.9505 4.0007 3.9386 3.8039 3.8006 3.6676 3.5179 8.01%
Adjusted Per Share Value based on latest NOSH - 7,076,840
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 84.45 41.45 153.81 114.55 76.54 37.83 145.74 -30.42%
EPS 17.85 8.52 31.64 24.08 15.54 7.31 5.73 112.85%
DPS 16.52 0.00 32.26 6.45 6.45 0.00 0.04 5385.31%
NAPS 2.3305 2.3459 2.3104 2.2314 2.2288 2.151 1.6809 24.26%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 8.50 8.80 7.56 7.47 6.86 6.65 5.90 -
P/RPS 5.94 12.45 2.88 3.83 5.26 10.31 1.93 111.15%
P/EPS 28.10 60.56 14.02 18.20 25.89 53.37 49.17 -31.06%
EY 3.56 1.65 7.13 5.50 3.86 1.87 2.03 45.27%
DY 3.29 0.00 7.28 1.47 1.60 0.00 0.01 4615.69%
P/NAPS 2.15 2.20 1.92 1.96 1.80 1.81 1.68 17.82%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 12/11/10 20/08/10 13/05/10 09/02/10 12/11/09 25/08/09 -
Price 8.86 9.20 8.13 7.72 6.72 6.84 6.52 -
P/RPS 6.19 13.01 3.10 3.95 5.15 10.60 2.14 102.61%
P/EPS 29.29 63.32 15.07 18.81 25.36 54.90 54.33 -33.68%
EY 3.41 1.58 6.63 5.32 3.94 1.82 1.84 50.70%
DY 3.16 0.00 6.77 1.42 1.64 0.00 0.01 4490.97%
P/NAPS 2.24 2.30 2.06 2.03 1.77 1.86 1.85 13.56%

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