[MAYBANK] YoY Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 128.38%
YoY- -10.89%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 15,798,016 10,849,081 9,236,464 8,462,348 7,923,875 7,000,075 6,458,215 14.75%
PBT 3,921,040 3,304,102 2,556,169 1,842,059 2,047,331 2,004,247 1,866,484 12.09%
Tax -1,075,269 -864,618 -626,036 -536,635 -569,189 -589,829 -546,002 10.98%
NP 2,845,771 2,439,484 1,930,133 1,305,424 1,478,142 1,414,418 1,320,482 12.53%
-
NP to SH 2,784,787 2,296,916 1,875,305 1,306,733 1,466,383 1,360,955 1,307,024 12.33%
-
Tax Rate 27.42% 26.17% 24.49% 29.13% 27.80% 29.43% 29.25% -
Total Cost 12,952,245 8,409,597 7,306,331 7,156,924 6,445,733 5,585,657 5,137,733 15.28%
-
Net Worth 35,750,798 32,552,758 26,895,412 20,229,710 19,418,866 17,796,929 16,670,268 12.45%
Dividend
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 2,455,939 2,318,985 778,428 - 1,265,465 1,527,371 - -
Div Payout % 88.19% 100.96% 41.51% - 86.30% 112.23% - -
Equity
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 35,750,798 32,552,758 26,895,412 20,229,710 19,418,866 17,796,929 16,670,268 12.45%
NOSH 7,674,810 7,246,829 7,076,622 4,881,333 3,893,741 3,818,427 3,746,127 11.66%
Ratio Analysis
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 18.01% 22.49% 20.90% 15.43% 18.65% 20.21% 20.45% -
ROE 7.79% 7.06% 6.97% 6.46% 7.55% 7.65% 7.84% -
Per Share
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 205.84 149.71 130.52 173.36 203.50 183.32 172.40 2.76%
EPS 36.28 31.15 26.50 26.77 37.66 35.64 34.89 0.60%
DPS 32.00 32.00 11.00 0.00 32.50 40.00 0.00 -
NAPS 4.6582 4.492 3.8006 4.1443 4.9872 4.6608 4.45 0.70%
Adjusted Per Share Value based on latest NOSH - 4,880,797
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 130.92 89.91 76.54 70.13 65.67 58.01 53.52 14.75%
EPS 23.08 19.03 15.54 10.83 12.15 11.28 10.83 12.34%
DPS 20.35 19.22 6.45 0.00 10.49 12.66 0.00 -
NAPS 2.9627 2.6977 2.2288 1.6765 1.6093 1.4748 1.3815 12.45%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/06/12 30/06/11 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 8.70 8.94 6.86 5.10 11.50 11.80 11.10 -
P/RPS 4.23 5.97 5.26 2.94 5.65 6.44 6.44 -6.26%
P/EPS 23.98 28.21 25.89 19.05 30.54 33.11 31.81 -4.25%
EY 4.17 3.55 3.86 5.25 3.27 3.02 3.14 4.46%
DY 3.68 3.58 1.60 0.00 2.83 3.39 0.00 -
P/NAPS 1.87 1.99 1.80 1.23 2.31 2.53 2.49 -4.30%
Price Multiplier on Announcement Date
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 16/08/12 22/08/11 09/02/10 27/02/09 20/02/08 21/02/07 15/02/06 -
Price 8.94 8.64 6.72 5.10 9.80 13.20 11.00 -
P/RPS 4.34 5.77 5.15 2.94 4.82 7.20 6.38 -5.75%
P/EPS 24.64 27.26 25.36 19.05 26.02 37.04 31.53 -3.72%
EY 4.06 3.67 3.94 5.25 3.84 2.70 3.17 3.87%
DY 3.58 3.70 1.64 0.00 3.32 3.03 0.00 -
P/NAPS 1.92 1.92 1.77 1.23 1.97 2.83 2.47 -3.80%

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