[MAYBANK] YoY Cumulative Quarter Result on 30-Jun-2008 [#4]

Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 31.61%
YoY- -7.87%
View:
Show?
Cumulative Result
31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 23,741,282 18,560,232 17,586,337 16,153,942 15,179,312 12,754,491 11,215,887 12.21%
PBT 6,875,194 5,370,408 1,674,292 4,086,070 4,363,698 3,988,065 3,494,492 10.96%
Tax -1,753,611 -1,401,958 -923,578 -1,083,730 -1,110,827 -1,153,481 -950,247 9.87%
NP 5,121,583 3,968,450 750,714 3,002,340 3,252,871 2,834,584 2,544,245 11.35%
-
NP to SH 4,883,968 3,818,167 691,875 2,928,202 3,178,372 2,772,418 2,502,526 10.82%
-
Tax Rate 25.51% 26.11% 55.16% 26.52% 25.46% 28.92% 27.19% -
Total Cost 18,619,699 14,591,782 16,835,623 13,151,602 11,926,441 9,919,907 8,671,642 12.46%
-
Net Worth 33,847,812 27,879,557 20,282,892 19,273,592 15,198,683 16,741,323 16,126,292 12.06%
Dividend
31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 5,103,099 3,893,199 4,612 2,558,764 3,079,071 3,203,035 3,750,130 4.84%
Div Payout % 104.49% 101.97% 0.67% 87.38% 96.88% 115.53% 149.85% -
Equity
31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 33,847,812 27,879,557 20,282,892 19,273,592 15,198,683 16,741,323 16,126,292 12.06%
NOSH 7,504,558 7,078,544 5,765,625 4,873,838 3,848,839 3,768,276 3,658,663 11.67%
Ratio Analysis
31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 21.57% 21.38% 4.27% 18.59% 21.43% 22.22% 22.68% -
ROE 14.43% 13.70% 3.41% 15.19% 20.91% 16.56% 15.52% -
Per Share
31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 316.36 262.20 305.02 331.44 394.39 338.47 306.56 0.48%
EPS 65.08 53.94 12.00 60.08 66.07 73.57 68.41 -0.76%
DPS 68.00 55.00 0.08 52.50 80.00 85.00 102.50 -6.11%
NAPS 4.5103 3.9386 3.5179 3.9545 3.9489 4.4427 4.4077 0.35%
Adjusted Per Share Value based on latest NOSH - 4,880,034
31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 196.75 153.81 145.74 133.87 125.79 105.70 92.95 12.21%
EPS 40.47 31.64 5.73 24.27 26.34 22.98 20.74 10.82%
DPS 42.29 32.26 0.04 21.20 25.52 26.54 31.08 4.84%
NAPS 2.805 2.3104 1.6809 1.5972 1.2595 1.3874 1.3364 12.06%
Price Multiplier on Financial Quarter End Date
31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/12/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 8.58 7.56 5.90 7.05 12.00 10.70 10.90 -
P/RPS 2.71 2.88 1.93 2.13 3.04 3.16 3.56 -4.10%
P/EPS 13.18 14.02 49.17 11.73 14.53 14.54 15.94 -2.87%
EY 7.59 7.13 2.03 8.52 6.88 6.88 6.28 2.95%
DY 7.93 7.28 0.01 7.45 6.67 7.94 9.40 -2.57%
P/NAPS 1.90 1.92 1.68 1.78 3.04 2.41 2.47 -3.95%
Price Multiplier on Announcement Date
31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/02/12 20/08/10 25/08/09 27/08/08 29/08/07 24/08/06 01/09/05 -
Price 8.70 8.13 6.52 7.30 11.60 10.80 11.30 -
P/RPS 2.75 3.10 2.14 2.20 2.94 3.19 3.69 -4.41%
P/EPS 13.37 15.07 54.33 12.15 14.05 14.68 16.52 -3.19%
EY 7.48 6.63 1.84 8.23 7.12 6.81 6.05 3.31%
DY 7.82 6.77 0.01 7.19 6.90 7.87 9.07 -2.25%
P/NAPS 1.93 2.06 1.85 1.85 2.94 2.43 2.56 -4.24%

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