[MAYBANK] YoY Annual (Unaudited) Result on 30-Jun-2007 [#4]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
YoY- 14.64%
View:
Show?
Annual (Unaudited) Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 18,560,232 17,586,337 16,153,942 15,179,312 12,754,491 11,215,887 10,404,296 10.12%
PBT 5,370,408 1,674,292 4,086,070 4,363,698 3,988,065 3,494,492 3,358,597 8.13%
Tax -1,401,958 -923,578 -1,083,730 -1,110,827 -1,153,481 -950,247 -934,086 6.99%
NP 3,968,450 750,714 3,002,340 3,252,871 2,834,584 2,544,245 2,424,511 8.55%
-
NP to SH 3,818,167 691,875 2,928,202 3,178,372 2,772,418 2,502,526 2,424,511 7.85%
-
Tax Rate 26.11% 55.16% 26.52% 25.46% 28.92% 27.19% 27.81% -
Total Cost 14,591,782 16,835,623 13,151,602 11,926,441 9,919,907 8,671,642 7,979,785 10.57%
-
Net Worth 27,879,557 20,282,892 19,273,592 15,198,683 16,741,323 16,126,292 14,626,321 11.34%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 3,893,199 4,612 2,558,764 3,079,071 3,203,035 3,750,130 2,161,525 10.29%
Div Payout % 101.97% 0.67% 87.38% 96.88% 115.53% 149.85% 89.15% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 27,879,557 20,282,892 19,273,592 15,198,683 16,741,323 16,126,292 14,626,321 11.34%
NOSH 7,078,544 5,765,625 4,873,838 3,848,839 3,768,276 3,658,663 3,602,542 11.90%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 21.38% 4.27% 18.59% 21.43% 22.22% 22.68% 23.30% -
ROE 13.70% 3.41% 15.19% 20.91% 16.56% 15.52% 16.58% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 262.20 305.02 331.44 394.39 338.47 306.56 288.80 -1.59%
EPS 53.94 12.00 60.08 66.07 73.57 68.41 67.30 -3.61%
DPS 55.00 0.08 52.50 80.00 85.00 102.50 60.00 -1.43%
NAPS 3.9386 3.5179 3.9545 3.9489 4.4427 4.4077 4.06 -0.50%
Adjusted Per Share Value based on latest NOSH - 3,888,197
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 153.81 145.74 133.87 125.79 105.70 92.95 86.22 10.12%
EPS 31.64 5.73 24.27 26.34 22.98 20.74 20.09 7.86%
DPS 32.26 0.04 21.20 25.52 26.54 31.08 17.91 10.29%
NAPS 2.3104 1.6809 1.5972 1.2595 1.3874 1.3364 1.2121 11.34%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 7.56 5.90 7.05 12.00 10.70 10.90 10.10 -
P/RPS 2.88 1.93 2.13 3.04 3.16 3.56 3.50 -3.19%
P/EPS 14.02 49.17 11.73 14.53 14.54 15.94 15.01 -1.13%
EY 7.13 2.03 8.52 6.88 6.88 6.28 6.66 1.14%
DY 7.28 0.01 7.45 6.67 7.94 9.40 5.94 3.44%
P/NAPS 1.92 1.68 1.78 3.04 2.41 2.47 2.49 -4.23%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/08/10 25/08/09 27/08/08 29/08/07 24/08/06 01/09/05 30/08/04 -
Price 8.13 6.52 7.30 11.60 10.80 11.30 10.40 -
P/RPS 3.10 2.14 2.20 2.94 3.19 3.69 3.60 -2.46%
P/EPS 15.07 54.33 12.15 14.05 14.68 16.52 15.45 -0.41%
EY 6.63 1.84 8.23 7.12 6.81 6.05 6.47 0.40%
DY 6.77 0.01 7.19 6.90 7.87 9.07 5.77 2.69%
P/NAPS 2.06 1.85 1.85 2.94 2.43 2.56 2.56 -3.55%

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