[MAYBANK] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 12.67%
YoY- 35.25%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 5,001,923 4,737,314 4,586,454 4,671,338 4,565,126 4,858,868 4,265,121 11.19%
PBT 1,404,345 1,359,094 1,455,145 1,399,954 1,156,215 -821,668 653,900 66.38%
Tax -350,705 -384,061 -391,861 -376,574 -249,462 -241,939 -145,004 80.08%
NP 1,053,640 975,033 1,063,284 1,023,380 906,753 -1,063,607 508,896 62.37%
-
NP to SH 1,028,114 912,474 1,030,388 993,502 881,803 -1,118,140 503,281 60.92%
-
Tax Rate 24.97% 28.26% 26.93% 26.90% 21.58% - 22.18% -
Total Cost 3,948,283 3,762,281 3,523,170 3,647,958 3,658,373 5,922,475 3,756,225 3.37%
-
Net Worth 28,308,160 27,881,071 26,919,593 26,893,901 25,955,863 22,324,089 19,525,973 28.06%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 3,114,728 - 778,384 - 507,668 - -
Div Payout % - 341.35% - 78.35% - 0.00% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 28,308,160 27,881,071 26,919,593 26,893,901 25,955,863 22,324,089 19,525,973 28.06%
NOSH 7,075,801 7,078,929 7,076,840 7,076,225 7,077,070 6,345,856 4,881,493 28.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 21.06% 20.58% 23.18% 21.91% 19.86% -21.89% 11.93% -
ROE 3.63% 3.27% 3.83% 3.69% 3.40% -5.01% 2.58% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 70.69 66.92 64.81 66.01 64.51 76.57 87.37 -13.16%
EPS 14.53 12.89 14.56 14.04 12.46 -17.62 9.15 36.07%
DPS 0.00 44.00 0.00 11.00 0.00 8.00 0.00 -
NAPS 4.0007 3.9386 3.8039 3.8006 3.6676 3.5179 4.00 0.01%
Adjusted Per Share Value based on latest NOSH - 7,076,225
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 41.45 39.26 38.01 38.71 37.83 40.27 35.35 11.18%
EPS 8.52 7.56 8.54 8.23 7.31 -9.27 4.17 60.94%
DPS 0.00 25.81 0.00 6.45 0.00 4.21 0.00 -
NAPS 2.3459 2.3105 2.2309 2.2287 2.151 1.85 1.6181 28.06%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 8.80 7.56 7.47 6.86 6.65 5.90 3.86 -
P/RPS 12.45 11.30 11.53 10.39 10.31 7.71 4.42 99.32%
P/EPS 60.56 58.65 51.30 48.86 53.37 -33.48 37.44 37.75%
EY 1.65 1.71 1.95 2.05 1.87 -2.99 2.67 -27.42%
DY 0.00 5.82 0.00 1.60 0.00 1.36 0.00 -
P/NAPS 2.20 1.92 1.96 1.80 1.81 1.68 0.97 72.53%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 12/11/10 20/08/10 13/05/10 09/02/10 12/11/09 25/08/09 21/05/09 -
Price 9.20 8.13 7.72 6.72 6.84 6.52 5.20 -
P/RPS 13.01 12.15 11.91 10.18 10.60 8.52 5.95 68.38%
P/EPS 63.32 63.07 53.02 47.86 54.90 -37.00 50.44 16.35%
EY 1.58 1.59 1.89 2.09 1.82 -2.70 1.98 -13.95%
DY 0.00 5.41 0.00 1.64 0.00 1.23 0.00 -
P/NAPS 2.30 2.06 2.03 1.77 1.86 1.85 1.30 46.23%

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