[MAYBANK] YoY Annualized Quarter Result on 30-Jun-2010 [#4]

Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -1.45%
YoY- 451.86%
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 33,250,777 31,227,230 23,741,282 18,560,232 17,586,337 16,153,942 15,179,312 12.80%
PBT 8,869,594 7,896,302 6,875,194 5,370,408 1,674,292 4,086,070 4,363,698 11.51%
Tax -2,098,261 -1,977,618 -1,753,611 -1,401,958 -923,578 -1,083,730 -1,110,827 10.26%
NP 6,771,333 5,918,684 5,121,583 3,968,450 750,714 3,002,340 3,252,871 11.92%
-
NP to SH 6,552,391 5,745,920 4,883,968 3,818,167 691,875 2,928,202 3,178,372 11.75%
-
Tax Rate 23.66% 25.04% 25.51% 26.11% 55.16% 26.52% 25.46% -
Total Cost 26,479,444 25,308,546 18,619,699 14,591,782 16,835,623 13,151,602 11,926,441 13.03%
-
Net Worth 44,873,374 39,422,461 33,847,812 27,879,557 20,282,892 19,273,592 15,198,683 18.09%
Dividend
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 4,625,318 5,137,661 5,103,099 3,893,199 4,612 2,558,764 3,079,071 6.45%
Div Payout % 70.59% 89.41% 104.49% 101.97% 0.67% 87.38% 96.88% -
Equity
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 44,873,374 39,422,461 33,847,812 27,879,557 20,282,892 19,273,592 15,198,683 18.09%
NOSH 8,645,455 7,904,094 7,504,558 7,078,544 5,765,625 4,873,838 3,848,839 13.23%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 20.36% 18.95% 21.57% 21.38% 4.27% 18.59% 21.43% -
ROE 14.60% 14.58% 14.43% 13.70% 3.41% 15.19% 20.91% -
Per Share
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 384.60 395.08 316.36 262.20 305.02 331.44 394.39 -0.38%
EPS 75.79 72.69 65.08 53.94 12.00 60.08 66.07 2.13%
DPS 53.50 65.00 68.00 55.00 0.08 52.50 80.00 -5.99%
NAPS 5.1904 4.9876 4.5103 3.9386 3.5179 3.9545 3.9489 4.28%
Adjusted Per Share Value based on latest NOSH - 7,078,929
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 275.55 258.78 196.75 153.81 145.74 133.87 125.79 12.80%
EPS 54.30 47.62 40.47 31.64 5.73 24.27 26.34 11.75%
DPS 38.33 42.58 42.29 32.26 0.04 21.20 25.52 6.44%
NAPS 3.7187 3.267 2.805 2.3104 1.6809 1.5972 1.2595 18.09%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 9.94 9.20 8.58 7.56 5.90 7.05 12.00 -
P/RPS 2.58 2.33 2.71 2.88 1.93 2.13 3.04 -2.48%
P/EPS 13.12 12.66 13.18 14.02 49.17 11.73 14.53 -1.55%
EY 7.62 7.90 7.59 7.13 2.03 8.52 6.88 1.58%
DY 5.38 7.07 7.93 7.28 0.01 7.45 6.67 -3.24%
P/NAPS 1.92 1.84 1.90 1.92 1.68 1.78 3.04 -6.81%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/02/14 21/02/13 23/02/12 20/08/10 25/08/09 27/08/08 29/08/07 -
Price 9.70 8.93 8.70 8.13 6.52 7.30 11.60 -
P/RPS 2.52 2.26 2.75 3.10 2.14 2.20 2.94 -2.34%
P/EPS 12.80 12.28 13.37 15.07 54.33 12.15 14.05 -1.42%
EY 7.81 8.14 7.48 6.63 1.84 8.23 7.12 1.43%
DY 5.52 7.28 7.82 6.77 0.01 7.19 6.90 -3.36%
P/NAPS 1.87 1.79 1.93 2.06 1.85 1.85 2.94 -6.71%

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