[MAYBANK] YoY Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -80.46%
YoY- -22.2%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 7,872,919 5,128,082 4,565,126 1,550,248 3,922,105 3,540,112 3,163,034 15.05%
PBT 1,894,572 1,575,573 1,156,215 881,774 1,014,102 870,833 946,878 11.25%
Tax -528,902 -389,311 -249,462 -311,018 -262,141 -284,910 -267,418 11.05%
NP 1,365,670 1,186,262 906,753 570,756 751,961 585,923 679,460 11.33%
-
NP to SH 1,346,881 1,142,600 881,803 572,173 735,429 568,681 672,945 11.25%
-
Tax Rate 27.92% 24.71% 21.58% 35.27% 25.85% 32.72% 28.24% -
Total Cost 6,507,249 3,941,820 3,658,373 979,492 3,170,144 2,954,189 2,483,574 15.96%
-
Net Worth 34,012,756 29,323,712 25,955,863 19,941,107 19,903,276 17,738,551 17,214,872 11.03%
Dividend
31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - 680,952 - 1,863,081 -
Div Payout % - - - - 92.59% - 276.85% -
Equity
31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 34,012,756 29,323,712 25,955,863 19,941,107 19,903,276 17,738,551 17,214,872 11.03%
NOSH 7,639,711 7,187,008 7,077,070 4,882,022 3,891,158 3,801,742 3,726,162 11.67%
Ratio Analysis
31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 17.35% 23.13% 19.86% 36.82% 19.17% 16.55% 21.48% -
ROE 3.96% 3.90% 3.40% 2.87% 3.70% 3.21% 3.91% -
Per Share
31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 103.05 71.35 64.51 31.75 100.80 93.12 84.89 3.02%
EPS 17.63 15.60 12.46 11.72 18.90 14.96 18.06 -0.36%
DPS 0.00 0.00 0.00 0.00 17.50 0.00 50.00 -
NAPS 4.4521 4.0801 3.6676 4.0846 5.115 4.6659 4.62 -0.56%
Adjusted Per Share Value based on latest NOSH - 4,882,022
31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 65.24 42.50 37.83 12.85 32.50 29.34 26.21 15.05%
EPS 11.16 9.47 7.31 4.74 6.09 4.71 5.58 11.24%
DPS 0.00 0.00 0.00 0.00 5.64 0.00 15.44 -
NAPS 2.8187 2.4301 2.151 1.6525 1.6494 1.47 1.4266 11.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/03/12 31/03/11 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 8.87 8.96 6.65 6.90 11.00 11.20 11.60 -
P/RPS 8.61 12.56 10.31 21.73 10.91 12.03 13.67 -6.86%
P/EPS 50.31 56.36 53.37 58.87 58.20 74.87 64.23 -3.68%
EY 1.99 1.77 1.87 1.70 1.72 1.34 1.56 3.81%
DY 0.00 0.00 0.00 0.00 1.59 0.00 4.31 -
P/NAPS 1.99 2.20 1.81 1.69 2.15 2.40 2.51 -3.50%
Price Multiplier on Announcement Date
31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/05/12 12/05/11 12/11/09 11/11/08 15/11/07 14/11/06 17/11/05 -
Price 8.50 8.74 6.84 5.50 11.40 11.50 11.00 -
P/RPS 8.25 12.25 10.60 17.32 11.31 12.35 12.96 -6.70%
P/EPS 48.21 54.98 54.90 46.93 60.32 76.88 60.91 -3.53%
EY 2.07 1.82 1.82 2.13 1.66 1.30 1.64 3.64%
DY 0.00 0.00 0.00 0.00 1.54 0.00 4.55 -
P/NAPS 1.91 2.14 1.86 1.35 2.23 2.46 2.38 -3.32%

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