[MAYBANK] YoY Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 1.16%
YoY- 4.68%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 22,564,568 18,430,557 16,969,958 15,548,536 14,621,618 13,049,736 10,075,253 13.19%
PBT 6,859,449 5,348,418 3,327,945 4,089,780 4,043,198 3,750,618 3,581,596 10.50%
Tax -1,785,217 -1,357,196 -908,852 -1,095,653 -1,130,029 -1,096,797 -1,001,288 9.29%
NP 5,074,232 3,991,222 2,419,093 2,994,126 2,913,169 2,653,821 2,580,308 10.95%
-
NP to SH 4,833,284 3,874,257 2,413,352 2,966,652 2,834,088 2,595,192 2,580,308 10.13%
-
Tax Rate 26.03% 25.38% 27.31% 26.79% 27.95% 29.24% 27.96% -
Total Cost 17,490,336 14,439,334 14,550,865 12,554,409 11,708,449 10,395,914 7,494,945 13.91%
-
Net Worth 29,916,045 26,925,616 19,525,511 19,714,077 15,343,510 16,767,750 15,457,117 10.68%
Dividend
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 3,191,044 1,038,168 - 2,111,149 2,045,801 2,506,390 - -
Div Payout % 66.02% 26.80% - 71.16% 72.19% 96.58% - -
Equity
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 29,916,045 26,925,616 19,525,511 19,714,077 15,343,510 16,767,750 15,457,117 10.68%
NOSH 7,479,011 7,078,423 4,881,377 4,871,883 3,835,877 3,759,585 3,636,968 11.72%
Ratio Analysis
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 22.49% 21.66% 14.26% 19.26% 19.92% 20.34% 25.61% -
ROE 16.16% 14.39% 12.36% 15.05% 18.47% 15.48% 16.69% -
Per Share
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 301.71 260.38 347.65 319.15 381.18 347.11 277.02 1.32%
EPS 64.63 54.73 43.88 60.89 59.11 69.03 70.95 -1.42%
DPS 42.67 14.67 0.00 43.33 53.33 66.67 0.00 -
NAPS 4.00 3.8039 4.00 4.0465 4.00 4.46 4.25 -0.92%
Adjusted Per Share Value based on latest NOSH - 4,887,925
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 186.99 152.74 140.63 128.85 121.17 108.14 83.49 13.19%
EPS 40.05 32.11 20.00 24.58 23.49 21.51 21.38 10.13%
DPS 26.44 8.60 0.00 17.50 16.95 20.77 0.00 -
NAPS 2.4792 2.2314 1.6181 1.6337 1.2715 1.3896 1.2809 10.68%
Price Multiplier on Financial Quarter End Date
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/09/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 8.00 7.47 3.86 8.45 12.80 11.00 11.30 -
P/RPS 2.65 2.87 1.11 2.65 3.36 3.17 4.08 -6.41%
P/EPS 12.38 13.65 7.81 13.88 17.32 15.94 15.93 -3.80%
EY 8.08 7.33 12.81 7.21 5.77 6.28 6.28 3.95%
DY 5.33 1.96 0.00 5.13 4.17 6.06 0.00 -
P/NAPS 2.00 1.96 0.97 2.09 3.20 2.47 2.66 -4.28%
Price Multiplier on Announcement Date
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 14/11/11 13/05/10 21/05/09 14/05/08 11/05/07 15/05/06 13/05/05 -
Price 8.25 7.72 5.20 7.80 12.40 11.30 11.40 -
P/RPS 2.73 2.96 1.50 2.44 3.25 3.26 4.12 -6.13%
P/EPS 12.77 14.10 10.52 12.81 16.78 16.37 16.07 -3.47%
EY 7.83 7.09 9.51 7.81 5.96 6.11 6.22 3.60%
DY 5.17 1.90 0.00 5.56 4.30 5.90 0.00 -
P/NAPS 2.06 2.03 1.30 1.93 3.10 2.53 2.68 -3.96%

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