[MAYBANK] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -71.33%
YoY- -76.37%
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 31,227,230 23,741,282 18,560,232 17,586,337 16,153,942 15,179,312 12,754,491 14.74%
PBT 7,896,302 6,875,194 5,370,408 1,674,292 4,086,070 4,363,698 3,988,065 11.06%
Tax -1,977,618 -1,753,611 -1,401,958 -923,578 -1,083,730 -1,110,827 -1,153,481 8.63%
NP 5,918,684 5,121,583 3,968,450 750,714 3,002,340 3,252,871 2,834,584 11.97%
-
NP to SH 5,745,920 4,883,968 3,818,167 691,875 2,928,202 3,178,372 2,772,418 11.84%
-
Tax Rate 25.04% 25.51% 26.11% 55.16% 26.52% 25.46% 28.92% -
Total Cost 25,308,546 18,619,699 14,591,782 16,835,623 13,151,602 11,926,441 9,919,907 15.47%
-
Net Worth 39,422,461 33,847,812 27,879,557 20,282,892 19,273,592 15,198,683 16,741,323 14.06%
Dividend
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 5,137,661 5,103,099 3,893,199 4,612 2,558,764 3,079,071 3,203,035 7.52%
Div Payout % 89.41% 104.49% 101.97% 0.67% 87.38% 96.88% 115.53% -
Equity
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 39,422,461 33,847,812 27,879,557 20,282,892 19,273,592 15,198,683 16,741,323 14.06%
NOSH 7,904,094 7,504,558 7,078,544 5,765,625 4,873,838 3,848,839 3,768,276 12.05%
Ratio Analysis
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 18.95% 21.57% 21.38% 4.27% 18.59% 21.43% 22.22% -
ROE 14.58% 14.43% 13.70% 3.41% 15.19% 20.91% 16.56% -
Per Share
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 395.08 316.36 262.20 305.02 331.44 394.39 338.47 2.40%
EPS 72.69 65.08 53.94 12.00 60.08 66.07 73.57 -0.18%
DPS 65.00 68.00 55.00 0.08 52.50 80.00 85.00 -4.03%
NAPS 4.9876 4.5103 3.9386 3.5179 3.9545 3.9489 4.4427 1.79%
Adjusted Per Share Value based on latest NOSH - 6,345,856
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 258.78 196.75 153.81 145.74 133.87 125.79 105.70 14.74%
EPS 47.62 40.47 31.64 5.73 24.27 26.34 22.98 11.84%
DPS 42.58 42.29 32.26 0.04 21.20 25.52 26.54 7.53%
NAPS 3.267 2.805 2.3104 1.6809 1.5972 1.2595 1.3874 14.06%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/12/12 30/12/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 9.20 8.58 7.56 5.90 7.05 12.00 10.70 -
P/RPS 2.33 2.71 2.88 1.93 2.13 3.04 3.16 -4.57%
P/EPS 12.66 13.18 14.02 49.17 11.73 14.53 14.54 -2.10%
EY 7.90 7.59 7.13 2.03 8.52 6.88 6.88 2.14%
DY 7.07 7.93 7.28 0.01 7.45 6.67 7.94 -1.76%
P/NAPS 1.84 1.90 1.92 1.68 1.78 3.04 2.41 -4.06%
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 21/02/13 23/02/12 20/08/10 25/08/09 27/08/08 29/08/07 24/08/06 -
Price 8.93 8.70 8.13 6.52 7.30 11.60 10.80 -
P/RPS 2.26 2.75 3.10 2.14 2.20 2.94 3.19 -5.15%
P/EPS 12.28 13.37 15.07 54.33 12.15 14.05 14.68 -2.70%
EY 8.14 7.48 6.63 1.84 8.23 7.12 6.81 2.77%
DY 7.28 7.82 6.77 0.01 7.19 6.90 7.87 -1.18%
P/NAPS 1.79 1.93 2.06 1.85 1.85 2.94 2.43 -4.58%

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