[MAYBANK] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -0.3%
YoY- 7.75%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 10,849,081 18,472,928 16,924,696 15,847,750 14,000,150 12,916,430 10,134,534 1.05%
PBT 3,304,102 5,112,338 3,684,118 4,094,662 4,008,494 3,732,968 3,548,680 -1.09%
Tax -864,618 -1,252,072 -1,073,270 -1,138,378 -1,179,658 -1,092,004 -1,051,556 -2.96%
NP 2,439,484 3,860,266 2,610,848 2,956,284 2,828,836 2,640,964 2,497,124 -0.35%
-
NP to SH 2,296,916 3,750,610 2,613,466 2,932,766 2,721,910 2,614,048 2,497,124 -1.27%
-
Tax Rate 26.17% 24.49% 29.13% 27.80% 29.43% 29.25% 29.63% -
Total Cost 8,409,597 14,612,662 14,313,848 12,891,466 11,171,314 10,275,466 7,637,410 1.49%
-
Net Worth 32,552,758 26,895,412 20,229,710 19,418,866 17,796,929 16,670,268 15,570,896 12.01%
Dividend
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 2,318,985 1,556,856 - 2,530,931 3,054,742 - 3,070,826 -4.22%
Div Payout % 100.96% 41.51% - 86.30% 112.23% - 122.97% -
Equity
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 32,552,758 26,895,412 20,229,710 19,418,866 17,796,929 16,670,268 15,570,896 12.01%
NOSH 7,246,829 7,076,622 4,881,333 3,893,741 3,818,427 3,746,127 3,612,737 11.30%
Ratio Analysis
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 22.49% 20.90% 15.43% 18.65% 20.21% 20.45% 24.64% -
ROE 7.06% 13.95% 12.92% 15.10% 15.29% 15.68% 16.04% -
Per Share
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 149.71 261.04 346.72 407.01 366.65 344.79 280.52 -9.21%
EPS 31.15 53.00 53.54 75.32 71.28 69.78 69.12 -11.54%
DPS 32.00 22.00 0.00 65.00 80.00 0.00 85.00 -13.95%
NAPS 4.492 3.8006 4.1443 4.9872 4.6608 4.45 4.31 0.63%
Adjusted Per Share Value based on latest NOSH - 3,896,343
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 89.91 153.09 140.26 131.33 116.02 107.04 83.99 1.05%
EPS 19.03 31.08 21.66 24.30 22.56 21.66 20.69 -1.27%
DPS 19.22 12.90 0.00 20.97 25.31 0.00 25.45 -4.22%
NAPS 2.6977 2.2288 1.6765 1.6093 1.4748 1.3815 1.2904 12.01%
Price Multiplier on Financial Quarter End Date
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/06/11 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 8.94 6.86 5.10 11.50 11.80 11.10 11.80 -
P/RPS 5.97 2.63 1.47 2.83 3.22 3.22 4.21 5.52%
P/EPS 28.21 12.94 9.53 15.27 16.55 15.91 17.07 8.03%
EY 3.55 7.73 10.50 6.55 6.04 6.29 5.86 -7.42%
DY 3.58 3.21 0.00 5.65 6.78 0.00 7.20 -10.19%
P/NAPS 1.99 1.80 1.23 2.31 2.53 2.49 2.74 -4.80%
Price Multiplier on Announcement Date
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/08/11 09/02/10 27/02/09 20/02/08 21/02/07 15/02/06 18/02/05 -
Price 8.64 6.72 5.10 9.80 13.20 11.00 12.30 -
P/RPS 5.77 2.57 1.47 2.41 3.60 3.19 4.38 4.33%
P/EPS 27.26 12.68 9.53 13.01 18.52 15.76 17.80 6.77%
EY 3.67 7.89 10.50 7.69 5.40 6.34 5.62 -6.34%
DY 3.70 3.27 0.00 6.63 6.06 0.00 6.91 -9.16%
P/NAPS 1.92 1.77 1.23 1.97 2.83 2.47 2.85 -5.89%

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