[MAYBANK] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -7.66%
YoY- -18.65%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 31,738,812 22,564,568 18,430,557 16,969,958 15,548,536 14,621,618 13,049,736 14.63%
PBT 7,928,734 6,859,449 5,348,418 3,327,945 4,089,780 4,043,198 3,750,618 12.19%
Tax -2,087,637 -1,785,217 -1,357,196 -908,852 -1,095,653 -1,130,029 -1,096,797 10.39%
NP 5,841,097 5,074,232 3,991,222 2,419,093 2,994,126 2,913,169 2,653,821 12.89%
-
NP to SH 5,714,705 4,833,284 3,874,257 2,413,352 2,966,652 2,834,088 2,595,192 12.89%
-
Tax Rate 26.33% 26.03% 25.38% 27.31% 26.79% 27.95% 29.24% -
Total Cost 25,897,714 17,490,336 14,439,334 14,550,865 12,554,409 11,708,449 10,395,914 15.05%
-
Net Worth 36,578,140 29,916,045 26,925,616 19,525,511 19,714,077 15,343,510 16,767,750 12.73%
Dividend
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 3,300,205 3,191,044 1,038,168 - 2,111,149 2,045,801 2,506,390 4.31%
Div Payout % 57.75% 66.02% 26.80% - 71.16% 72.19% 96.58% -
Equity
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 36,578,140 29,916,045 26,925,616 19,525,511 19,714,077 15,343,510 16,767,750 12.73%
NOSH 7,734,857 7,479,011 7,078,423 4,881,377 4,871,883 3,835,877 3,759,585 11.72%
Ratio Analysis
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 18.40% 22.49% 21.66% 14.26% 19.26% 19.92% 20.34% -
ROE 15.62% 16.16% 14.39% 12.36% 15.05% 18.47% 15.48% -
Per Share
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 410.33 301.71 260.38 347.65 319.15 381.18 347.11 2.60%
EPS 73.93 64.63 54.73 43.88 60.89 59.11 69.03 1.05%
DPS 42.67 42.67 14.67 0.00 43.33 53.33 66.67 -6.62%
NAPS 4.729 4.00 3.8039 4.00 4.0465 4.00 4.46 0.90%
Adjusted Per Share Value based on latest NOSH - 4,881,493
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 263.02 186.99 152.74 140.63 128.85 121.17 108.14 14.63%
EPS 47.36 40.05 32.11 20.00 24.58 23.49 21.51 12.89%
DPS 27.35 26.44 8.60 0.00 17.50 16.95 20.77 4.32%
NAPS 3.0313 2.4792 2.2314 1.6181 1.6337 1.2715 1.3896 12.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/09/12 30/09/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 9.01 8.00 7.47 3.86 8.45 12.80 11.00 -
P/RPS 2.20 2.65 2.87 1.11 2.65 3.36 3.17 -5.45%
P/EPS 12.20 12.38 13.65 7.81 13.88 17.32 15.94 -4.02%
EY 8.20 8.08 7.33 12.81 7.21 5.77 6.28 4.18%
DY 4.74 5.33 1.96 0.00 5.13 4.17 6.06 -3.70%
P/NAPS 1.91 2.00 1.96 0.97 2.09 3.20 2.47 -3.87%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 09/11/12 14/11/11 13/05/10 21/05/09 14/05/08 11/05/07 15/05/06 -
Price 9.02 8.25 7.72 5.20 7.80 12.40 11.30 -
P/RPS 2.20 2.73 2.96 1.50 2.44 3.25 3.26 -5.86%
P/EPS 12.21 12.77 14.10 10.52 12.81 16.78 16.37 -4.40%
EY 8.19 7.83 7.09 9.51 7.81 5.96 6.11 4.60%
DY 4.73 5.17 1.90 0.00 5.56 4.30 5.90 -3.33%
P/NAPS 1.91 2.06 2.03 1.30 1.93 3.10 2.53 -4.22%

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