[MAYBANK] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -46.94%
YoY- -60.68%
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 23,741,282 16,923,426 10,849,081 5,128,082 10,190,563 5,001,923 18,560,232 17.78%
PBT 6,875,194 5,144,587 3,304,102 1,575,573 2,966,365 1,404,345 5,370,408 17.84%
Tax -1,753,611 -1,338,913 -864,618 -389,311 -786,091 -350,705 -1,401,958 16.04%
NP 5,121,583 3,805,674 2,439,484 1,186,262 2,180,274 1,053,640 3,968,450 18.48%
-
NP to SH 4,883,968 3,624,963 2,296,916 1,142,600 2,153,362 1,028,114 3,818,167 17.78%
-
Tax Rate 25.51% 26.03% 26.17% 24.71% 26.50% 24.97% 26.11% -
Total Cost 18,619,699 13,117,752 8,409,597 3,941,820 8,010,289 3,948,283 14,591,782 17.59%
-
Net Worth 33,847,812 29,916,045 32,552,758 29,323,712 28,121,840 28,308,160 27,879,557 13.76%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 5,103,099 2,393,283 2,318,985 - 1,993,194 - 3,893,199 19.71%
Div Payout % 104.49% 66.02% 100.96% - 92.56% - 101.97% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 33,847,812 29,916,045 32,552,758 29,323,712 28,121,840 28,308,160 27,879,557 13.76%
NOSH 7,504,558 7,479,011 7,246,829 7,187,008 7,118,552 7,075,801 7,078,544 3.96%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 21.57% 22.49% 22.49% 23.13% 21.40% 21.06% 21.38% -
ROE 14.43% 12.12% 7.06% 3.90% 7.66% 3.63% 13.70% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 316.36 226.28 149.71 71.35 143.16 70.69 262.20 13.29%
EPS 65.08 48.47 31.15 15.60 30.25 14.53 53.94 13.29%
DPS 68.00 32.00 32.00 0.00 28.00 0.00 55.00 15.14%
NAPS 4.5103 4.00 4.492 4.0801 3.9505 4.0007 3.9386 9.42%
Adjusted Per Share Value based on latest NOSH - 7,324,358
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 196.79 140.28 89.93 42.51 84.47 41.46 153.84 17.78%
EPS 40.48 30.05 19.04 9.47 17.85 8.52 31.65 17.77%
DPS 42.30 19.84 19.22 0.00 16.52 0.00 32.27 19.71%
NAPS 2.8056 2.4797 2.6983 2.4306 2.331 2.3464 2.3109 13.76%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 8.58 8.00 8.94 8.96 8.50 8.80 7.56 -
P/RPS 2.71 3.54 5.97 12.56 5.94 12.45 2.88 -3.96%
P/EPS 13.18 16.51 28.21 56.36 28.10 60.56 14.02 -4.02%
EY 7.59 6.06 3.55 1.77 3.56 1.65 7.13 4.24%
DY 7.93 4.00 3.58 0.00 3.29 0.00 7.28 5.85%
P/NAPS 1.90 2.00 1.99 2.20 2.15 2.20 1.92 -0.69%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 14/11/11 22/08/11 12/05/11 21/02/11 12/11/10 20/08/10 -
Price 8.70 8.25 8.64 8.74 8.86 9.20 8.13 -
P/RPS 2.75 3.65 5.77 12.25 6.19 13.01 3.10 -7.65%
P/EPS 13.37 17.02 27.26 54.98 29.29 63.32 15.07 -7.64%
EY 7.48 5.87 3.67 1.82 3.41 1.58 6.63 8.35%
DY 7.82 3.88 3.70 0.00 3.16 0.00 6.77 10.06%
P/NAPS 1.93 2.06 1.92 2.14 2.24 2.30 2.06 -4.24%

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