[MAYBANK] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
15-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -2.89%
YoY- 4.68%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 16,924,696 15,847,750 14,000,150 12,916,430 10,134,534 9,280,326 9,398,222 10.29%
PBT 3,684,118 4,094,662 4,008,494 3,732,968 3,548,680 2,999,070 2,450,880 7.02%
Tax -1,073,270 -1,138,378 -1,179,658 -1,092,004 -1,051,556 -811,238 -789,040 5.25%
NP 2,610,848 2,956,284 2,828,836 2,640,964 2,497,124 2,187,832 1,661,840 7.81%
-
NP to SH 2,613,466 2,932,766 2,721,910 2,614,048 2,497,124 2,187,832 1,661,840 7.83%
-
Tax Rate 29.13% 27.80% 29.43% 29.25% 29.63% 27.05% 32.19% -
Total Cost 14,313,848 12,891,466 11,171,314 10,275,466 7,637,410 7,092,494 7,736,382 10.78%
-
Net Worth 20,229,710 19,418,866 17,796,929 16,670,268 15,570,896 14,218,388 10,662,814 11.25%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 2,530,931 3,054,742 - 3,070,826 2,519,714 2,487,990 -
Div Payout % - 86.30% 112.23% - 122.97% 115.17% 149.71% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 20,229,710 19,418,866 17,796,929 16,670,268 15,570,896 14,218,388 10,662,814 11.25%
NOSH 4,881,333 3,893,741 3,818,427 3,746,127 3,612,737 3,599,592 3,554,271 5.42%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 15.43% 18.65% 20.21% 20.45% 24.64% 23.57% 17.68% -
ROE 12.92% 15.10% 15.29% 15.68% 16.04% 15.39% 15.59% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 346.72 407.01 366.65 344.79 280.52 257.82 264.42 4.61%
EPS 53.54 75.32 71.28 69.78 69.12 60.78 46.76 2.28%
DPS 0.00 65.00 80.00 0.00 85.00 70.00 70.00 -
NAPS 4.1443 4.9872 4.6608 4.45 4.31 3.95 3.00 5.52%
Adjusted Per Share Value based on latest NOSH - 3,751,946
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 140.26 131.33 116.02 107.04 83.99 76.91 77.88 10.29%
EPS 21.66 24.30 22.56 21.66 20.69 18.13 13.77 7.83%
DPS 0.00 20.97 25.31 0.00 25.45 20.88 20.62 -
NAPS 1.6765 1.6093 1.4748 1.3815 1.2904 1.1783 0.8836 11.25%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 5.10 11.50 11.80 11.10 11.80 9.65 7.40 -
P/RPS 1.47 2.83 3.22 3.22 4.21 3.74 2.80 -10.17%
P/EPS 9.53 15.27 16.55 15.91 17.07 15.88 15.83 -8.10%
EY 10.50 6.55 6.04 6.29 5.86 6.30 6.32 8.82%
DY 0.00 5.65 6.78 0.00 7.20 7.25 9.46 -
P/NAPS 1.23 2.31 2.53 2.49 2.74 2.44 2.47 -10.96%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 20/02/08 21/02/07 15/02/06 18/02/05 25/02/04 17/02/03 -
Price 5.10 9.80 13.20 11.00 12.30 11.20 7.85 -
P/RPS 1.47 2.41 3.60 3.19 4.38 4.34 2.97 -11.05%
P/EPS 9.53 13.01 18.52 15.76 17.80 18.43 16.79 -8.99%
EY 10.50 7.69 5.40 6.34 5.62 5.43 5.96 9.88%
DY 0.00 6.63 6.06 0.00 6.91 6.25 8.92 -
P/NAPS 1.23 1.97 2.83 2.47 2.85 2.84 2.62 -11.83%

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