[MAYBANK] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 409.8%
YoY- 54.11%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 32,467,228 31,491,676 20,512,328 18,260,504 6,200,992 15,688,420 14,160,448 13.60%
PBT 8,506,904 7,578,288 6,302,292 4,624,860 3,527,096 4,056,408 3,483,332 14.71%
Tax -2,273,724 -2,115,608 -1,557,244 -997,848 -1,244,072 -1,048,564 -1,139,640 11.20%
NP 6,233,180 5,462,680 4,745,048 3,627,012 2,283,024 3,007,844 2,343,692 16.22%
-
NP to SH 6,024,856 5,387,524 4,570,400 3,527,212 2,288,692 2,941,716 2,274,724 16.15%
-
Tax Rate 26.73% 27.92% 24.71% 21.58% 35.27% 25.85% 32.72% -
Total Cost 26,234,048 26,028,996 15,767,280 14,633,492 3,917,968 12,680,576 11,816,756 13.04%
-
Net Worth 43,343,055 34,012,756 29,323,712 25,955,863 19,941,107 19,903,276 17,738,551 14.72%
Dividend
31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 2,723,811 - -
Div Payout % - - - - - 92.59% - -
Equity
31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 43,343,055 34,012,756 29,323,712 25,955,863 19,941,107 19,903,276 17,738,551 14.72%
NOSH 8,428,729 7,639,711 7,187,008 7,077,070 4,882,022 3,891,158 3,801,742 13.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 19.20% 17.35% 23.13% 19.86% 36.82% 19.17% 16.55% -
ROE 13.90% 15.84% 15.59% 13.59% 11.48% 14.78% 12.82% -
Per Share
31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 385.20 412.21 285.41 258.02 127.02 403.18 372.47 0.51%
EPS 71.48 70.52 62.40 49.84 46.88 75.60 59.84 2.77%
DPS 0.00 0.00 0.00 0.00 0.00 70.00 0.00 -
NAPS 5.1423 4.4521 4.0801 3.6676 4.0846 5.115 4.6659 1.50%
Adjusted Per Share Value based on latest NOSH - 7,077,070
31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 269.06 260.97 169.99 151.33 51.39 130.01 117.35 13.60%
EPS 49.93 44.65 37.88 29.23 18.97 24.38 18.85 16.15%
DPS 0.00 0.00 0.00 0.00 0.00 22.57 0.00 -
NAPS 3.5919 2.8187 2.4301 2.151 1.6525 1.6494 1.47 14.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/03/13 30/03/12 31/03/11 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 9.35 8.87 8.96 6.65 6.90 11.00 11.20 -
P/RPS 2.43 2.15 3.14 2.58 5.43 2.73 3.01 -3.23%
P/EPS 13.08 12.58 14.09 13.34 14.72 14.55 18.72 -5.36%
EY 7.64 7.95 7.10 7.49 6.79 6.87 5.34 5.66%
DY 0.00 0.00 0.00 0.00 0.00 6.36 0.00 -
P/NAPS 1.82 1.99 2.20 1.81 1.69 2.15 2.40 -4.16%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/05/13 24/05/12 12/05/11 12/11/09 11/11/08 15/11/07 14/11/06 -
Price 10.08 8.50 8.74 6.84 5.50 11.40 11.50 -
P/RPS 2.62 2.06 3.06 2.65 4.33 2.83 3.09 -2.50%
P/EPS 14.10 12.05 13.74 13.72 11.73 15.08 19.22 -4.65%
EY 7.09 8.30 7.28 7.29 8.52 6.63 5.20 4.88%
DY 0.00 0.00 0.00 0.00 0.00 6.14 0.00 -
P/NAPS 1.96 1.91 2.14 1.86 1.35 2.23 2.46 -3.43%

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