[MAYBANK] QoQ TTM Result on 30-Sep-2006 [#1]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	15,179,312	13,963,819	13,326,767	13,161,985	12,784,907	13,446,749	12,606,835	13.21%
YoY %	8.70%	4.78%	1.25%	2.95%	-4.92%	6.66%	-	-
Horiz. %	120.41%	110.76%	105.71%	104.40%	101.41%	106.66%	100.00%	-
PBT	4,363,698	4,227,776	4,146,104	3,932,296	4,008,341	3,621,259	3,586,636	14.00%
YoY %	3.21%	1.97%	5.44%	-1.90%	10.69%	0.97%	-	-
Horiz. %	121.67%	117.88%	115.60%	109.64%	111.76%	100.97%	100.00%	-
Tax	-1,110,827	-1,184,081	-1,202,984	-1,176,649	-1,159,157	-1,055,345	-1,003,937	6.99%
YoY %	6.19%	1.57%	-2.24%	-1.51%	-9.84%	-5.12%	-	-
Horiz. %	110.65%	117.94%	119.83%	117.20%	115.46%	105.12%	100.00%	-
NP	3,252,871	3,043,695	2,943,120	2,755,647	2,849,184	2,565,914	2,582,699	16.67%
YoY %	6.87%	3.42%	6.80%	-3.28%	11.04%	-0.65%	-	-
Horiz. %	125.95%	117.85%	113.96%	106.70%	110.32%	99.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,178,372	2,966,190	2,840,949	2,682,754	2,787,018	2,513,689	2,560,988	15.53%
YoY %	7.15%	4.41%	5.90%	-3.74%	10.87%	-1.85%	-	-
Horiz. %	124.11%	115.82%	110.93%	104.75%	108.83%	98.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.46%	28.01%	29.01%	29.92%	28.92%	29.14%	27.99%	-
YoY %	-9.10%	-3.45%	-3.04%	3.46%	-0.75%	4.11%	-	-
Horiz. %	90.96%	100.07%	103.64%	106.90%	103.32%	104.11%	100.00%	-
Total Cost	11,926,441	10,920,124	10,383,647	10,406,338	9,935,723	10,880,835	10,024,136	12.31%
YoY %	9.22%	5.17%	-0.22%	4.74%	-8.69%	8.55%	-	-
Horiz. %	118.98%	108.94%	103.59%	103.81%	99.12%	108.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,552,791	15,479,343	17,871,472	17,738,551	16,756,965	16,891,439	16,696,162	-4.63%
YoY %	0.47%	-13.39%	0.75%	5.86%	-0.80%	1.17%	-	-
Horiz. %	93.15%	92.71%	107.04%	106.24%	100.36%	101.17%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	3,089,047	3,431,242	3,431,242	1,897,473	3,760,554	4,087,767	4,087,767	-17.07%
YoY %	-9.97%	0.00%	80.83%	-49.54%	-8.00%	0.00%	-	-
Horiz. %	75.57%	83.94%	83.94%	46.42%	92.00%	100.00%	100.00%	-
Div Payout %	97.19%	115.68%	120.78%	70.73%	134.93%	162.62%	159.62%	-
YoY %	-15.98%	-4.22%	70.76%	-47.58%	-17.03%	1.88%	-	-
Horiz. %	60.89%	72.47%	75.67%	44.31%	84.53%	101.88%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	15,552,791	15,479,343	17,871,472	17,738,551	16,756,965	16,891,439	16,696,162	-4.63%
YoY %	0.47%	-13.39%	0.75%	5.86%	-0.80%	1.17%	-	-
Horiz. %	93.15%	92.71%	107.04%	106.24%	100.36%	101.17%	100.00%	-
NOSH	3,888,197	3,869,835	3,834,421	3,801,742	3,794,946	3,787,318	3,751,946	2.41%
YoY %	0.47%	0.92%	0.86%	0.18%	0.20%	0.94%	-	-
Horiz. %	103.63%	103.14%	102.20%	101.33%	101.15%	100.94%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	21.43%	21.80%	22.08%	20.94%	22.29%	19.08%	20.49%	-
YoY %	-1.70%	-1.27%	5.44%	-6.06%	16.82%	-6.88%	-	-
Horiz. %	104.59%	106.39%	107.76%	102.20%	108.78%	93.12%	100.00%	-
ROE	20.44%	19.16%	15.90%	15.12%	16.63%	14.88%	15.34%	-
YoY %	6.68%	20.50%	5.16%	-9.08%	11.76%	-3.00%	-	-
Horiz. %	133.25%	124.90%	103.65%	98.57%	108.41%	97.00%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	390.39	360.84	347.56	346.21	336.89	355.05	336.01	10.54%
YoY %	8.19%	3.82%	0.39%	2.77%	-5.11%	5.67%	-	-
Horiz. %	116.18%	107.39%	103.44%	103.04%	100.26%	105.67%	100.00%	-
EPS	81.74	76.65	74.09	70.57	73.44	66.37	68.26	12.80%
YoY %	6.64%	3.46%	4.99%	-3.91%	10.65%	-2.77%	-	-
Horiz. %	119.75%	112.29%	108.54%	103.38%	107.59%	97.23%	100.00%	-
DPS	79.45	90.00	90.00	50.00	100.00	107.93	110.00	-19.54%
YoY %	-11.72%	0.00%	80.00%	-50.00%	-7.35%	-1.88%	-	-
Horiz. %	72.23%	81.82%	81.82%	45.45%	90.91%	98.12%	100.00%	-
NAPS	4.00	4.00	4.6608	4.6659	4.4156	4.46	4.45	-6.87%
YoY %	0.00%	-14.18%	-0.11%	5.67%	-1.00%	0.22%	-	-
Horiz. %	89.89%	89.89%	104.74%	104.85%	99.23%	100.22%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 3,801,742
RPS	125.79	115.72	110.44	109.07	105.95	111.43	104.47	13.21%
YoY %	8.70%	4.78%	1.26%	2.94%	-4.92%	6.66%	-	-
Horiz. %	120.41%	110.77%	105.71%	104.40%	101.42%	106.66%	100.00%	-
EPS	26.34	24.58	23.54	22.23	23.10	20.83	21.22	15.54%
YoY %	7.16%	4.42%	5.89%	-3.77%	10.90%	-1.84%	-	-
Horiz. %	124.13%	115.83%	110.93%	104.76%	108.86%	98.16%	100.00%	-
DPS	25.60	28.44	28.44	15.72	31.16	33.88	33.88	-17.08%
YoY %	-9.99%	0.00%	80.92%	-49.55%	-8.03%	0.00%	-	-
Horiz. %	75.56%	83.94%	83.94%	46.40%	91.97%	100.00%	100.00%	-
NAPS	1.2889	1.2828	1.481	1.47	1.3887	1.3998	1.3836	-4.62%
YoY %	0.48%	-13.38%	0.75%	5.85%	-0.79%	1.17%	-	-
Horiz. %	93.16%	92.71%	107.04%	106.24%	100.37%	101.17%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	12.00	12.80	11.80	11.20	10.70	11.00	11.10	-
P/RPS	3.07	3.55	3.40	3.24	3.18	3.10	3.30	-4.71%
YoY %	-13.52%	4.41%	4.94%	1.89%	2.58%	-6.06%	-	-
Horiz. %	93.03%	107.58%	103.03%	98.18%	96.36%	93.94%	100.00%	-
P/EPS	14.68	16.70	15.93	15.87	14.57	16.57	16.26	-6.60%
YoY %	-12.10%	4.83%	0.38%	8.92%	-12.07%	1.91%	-	-
Horiz. %	90.28%	102.71%	97.97%	97.60%	89.61%	101.91%	100.00%	-
EY	6.81	5.99	6.28	6.30	6.86	6.03	6.15	7.05%
YoY %	13.69%	-4.62%	-0.32%	-8.16%	13.76%	-1.95%	-	-
Horiz. %	110.73%	97.40%	102.11%	102.44%	111.54%	98.05%	100.00%	-
DY	6.62	7.03	7.63	4.46	9.35	9.81	9.91	-23.63%
YoY %	-5.83%	-7.86%	71.08%	-52.30%	-4.69%	-1.01%	-	-
Horiz. %	66.80%	70.94%	76.99%	45.01%	94.35%	98.99%	100.00%	-
P/NAPS	3.00	3.20	2.53	2.40	2.42	2.47	2.49	13.26%
YoY %	-6.25%	26.48%	5.42%	-0.83%	-2.02%	-0.80%	-	-
Horiz. %	120.48%	128.51%	101.61%	96.39%	97.19%	99.20%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	29/08/07	11/05/07	21/02/07	14/11/06	24/08/06	15/05/06	15/02/06	-
Price	11.60	12.40	13.20	11.50	10.80	11.30	11.00	-
P/RPS	2.97	3.44	3.80	3.32	3.21	3.18	3.27	-6.23%
YoY %	-13.66%	-9.47%	14.46%	3.43%	0.94%	-2.75%	-	-
Horiz. %	90.83%	105.20%	116.21%	101.53%	98.17%	97.25%	100.00%	-
P/EPS	14.19	16.18	17.82	16.30	14.71	17.03	16.12	-8.17%
YoY %	-12.30%	-9.20%	9.33%	10.81%	-13.62%	5.65%	-	-
Horiz. %	88.03%	100.37%	110.55%	101.12%	91.25%	105.65%	100.00%	-
EY	7.05	6.18	5.61	6.14	6.80	5.87	6.21	8.85%
YoY %	14.08%	10.16%	-8.63%	-9.71%	15.84%	-5.48%	-	-
Horiz. %	113.53%	99.52%	90.34%	98.87%	109.50%	94.52%	100.00%	-
DY	6.85	7.26	6.82	4.35	9.26	9.55	10.00	-22.34%
YoY %	-5.65%	6.45%	56.78%	-53.02%	-3.04%	-4.50%	-	-
Horiz. %	68.50%	72.60%	68.20%	43.50%	92.60%	95.50%	100.00%	-
P/NAPS	2.90	3.10	2.83	2.46	2.45	2.53	2.47	11.32%
YoY %	-6.45%	9.54%	15.04%	0.41%	-3.16%	2.43%	-	-
Horiz. %	117.41%	125.51%	114.57%	99.60%	99.19%	102.43%	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

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

952

HLIND

HONG LEONG INDUSTRIES BHD

935

GENTING

GENTING BHD

343

JCY

JCY INTERNATIONAL BERHAD

312

MAYBANK

MALAYAN BANKING BHD

253

SALCON

SALCON BHD

237

YTLPOWR

YTL POWER INTERNATIONAL BHD

233

SAPNRG

SAPURA ENERGY BERHAD

227

GENM

GENTING MALAYSIA BERHAD

222

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More