[MAYBANK] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
21-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 139.32%
YoY- 4.13%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 9,236,464 8,462,348 7,923,875 7,000,075 6,458,215 5,067,267 4,640,163 12.14%
PBT 2,556,169 1,842,059 2,047,331 2,004,247 1,866,484 1,774,340 1,499,535 9.28%
Tax -626,036 -536,635 -569,189 -589,829 -546,002 -525,778 -405,619 7.49%
NP 1,930,133 1,305,424 1,478,142 1,414,418 1,320,482 1,248,562 1,093,916 9.91%
-
NP to SH 1,875,305 1,306,733 1,466,383 1,360,955 1,307,024 1,248,562 1,093,916 9.39%
-
Tax Rate 24.49% 29.13% 27.80% 29.43% 29.25% 29.63% 27.05% -
Total Cost 7,306,331 7,156,924 6,445,733 5,585,657 5,137,733 3,818,705 3,546,247 12.79%
-
Net Worth 26,895,412 20,229,710 19,418,866 17,796,929 16,670,268 15,570,896 14,218,388 11.19%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 778,428 - 1,265,465 1,527,371 - 1,535,413 1,259,857 -7.70%
Div Payout % 41.51% - 86.30% 112.23% - 122.97% 115.17% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 26,895,412 20,229,710 19,418,866 17,796,929 16,670,268 15,570,896 14,218,388 11.19%
NOSH 7,076,622 4,881,333 3,893,741 3,818,427 3,746,127 3,612,737 3,599,592 11.91%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 20.90% 15.43% 18.65% 20.21% 20.45% 24.64% 23.57% -
ROE 6.97% 6.46% 7.55% 7.65% 7.84% 8.02% 7.69% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 130.52 173.36 203.50 183.32 172.40 140.26 128.91 0.20%
EPS 26.50 26.77 37.66 35.64 34.89 34.56 30.39 -2.25%
DPS 11.00 0.00 32.50 40.00 0.00 42.50 35.00 -17.52%
NAPS 3.8006 4.1443 4.9872 4.6608 4.45 4.31 3.95 -0.63%
Adjusted Per Share Value based on latest NOSH - 3,834,421
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 76.54 70.13 65.67 58.01 53.52 41.99 38.45 12.14%
EPS 15.54 10.83 12.15 11.28 10.83 10.35 9.07 9.38%
DPS 6.45 0.00 10.49 12.66 0.00 12.72 10.44 -7.70%
NAPS 2.2288 1.6765 1.6093 1.4748 1.3815 1.2904 1.1783 11.19%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 6.86 5.10 11.50 11.80 11.10 11.80 9.65 -
P/RPS 5.26 2.94 5.65 6.44 6.44 8.41 7.49 -5.71%
P/EPS 25.89 19.05 30.54 33.11 31.81 34.14 31.75 -3.34%
EY 3.86 5.25 3.27 3.02 3.14 2.93 3.15 3.44%
DY 1.60 0.00 2.83 3.39 0.00 3.60 3.63 -12.75%
P/NAPS 1.80 1.23 2.31 2.53 2.49 2.74 2.44 -4.93%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 09/02/10 27/02/09 20/02/08 21/02/07 15/02/06 18/02/05 25/02/04 -
Price 6.72 5.10 9.80 13.20 11.00 12.30 11.20 -
P/RPS 5.15 2.94 4.82 7.20 6.38 8.77 8.69 -8.34%
P/EPS 25.36 19.05 26.02 37.04 31.53 35.59 36.85 -6.03%
EY 3.94 5.25 3.84 2.70 3.17 2.81 2.71 6.42%
DY 1.64 0.00 3.32 3.03 0.00 3.46 3.13 -10.20%
P/NAPS 1.77 1.23 1.97 2.83 2.47 2.85 2.84 -7.57%

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