[MAYBANK] YoY Cumulative Quarter Result on 31-Mar-2006 [#3]

Announcement Date
15-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 48.92%
YoY- 0.58%
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 12,727,469 11,661,402 10,966,214 9,787,302 7,556,440 7,038,551 7,062,017 10.30%
PBT 2,495,959 3,067,335 3,032,399 2,812,964 2,686,197 2,530,473 1,918,788 4.47%
Tax -681,639 -821,740 -847,522 -822,598 -750,966 -752,683 -600,598 2.13%
NP 1,814,320 2,245,595 2,184,877 1,990,366 1,935,231 1,777,790 1,318,190 5.46%
-
NP to SH 1,810,014 2,224,989 2,125,566 1,946,394 1,935,231 1,777,790 1,318,190 5.42%
-
Tax Rate 27.31% 26.79% 27.95% 29.24% 27.96% 29.74% 31.30% -
Total Cost 10,913,149 9,415,807 8,781,337 7,796,936 5,621,209 5,260,761 5,743,827 11.27%
-
Net Worth 19,525,511 19,714,076 15,343,511 16,767,749 15,457,116 14,004,866 10,680,398 10.56%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - 1,583,362 1,534,351 1,879,792 - - - -
Div Payout % - 71.16% 72.19% 96.58% - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 19,525,511 19,714,076 15,343,511 16,767,749 15,457,116 14,004,866 10,680,398 10.56%
NOSH 4,881,377 4,871,883 3,835,877 3,759,585 3,636,968 3,600,222 3,560,132 5.39%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 14.26% 19.26% 19.92% 20.34% 25.61% 25.26% 18.67% -
ROE 9.27% 11.29% 13.85% 11.61% 12.52% 12.69% 12.34% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 260.74 239.36 285.89 260.33 207.77 195.50 198.36 4.65%
EPS 32.91 45.67 44.33 51.77 53.21 49.38 36.98 -1.92%
DPS 0.00 32.50 40.00 50.00 0.00 0.00 0.00 -
NAPS 4.00 4.0465 4.00 4.46 4.25 3.89 3.00 4.90%
Adjusted Per Share Value based on latest NOSH - 3,787,318
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 105.47 96.64 90.88 81.11 62.62 58.33 58.52 10.30%
EPS 15.00 18.44 17.61 16.13 16.04 14.73 10.92 5.42%
DPS 0.00 13.12 12.72 15.58 0.00 0.00 0.00 -
NAPS 1.6181 1.6337 1.2715 1.3896 1.2809 1.1606 0.8851 10.56%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 3.86 8.45 12.80 11.00 11.30 11.60 8.35 -
P/RPS 1.48 3.53 4.48 4.23 5.44 5.93 4.21 -15.97%
P/EPS 10.41 18.50 23.10 21.25 21.24 23.49 22.55 -12.07%
EY 9.61 5.40 4.33 4.71 4.71 4.26 4.43 13.76%
DY 0.00 3.85 3.13 4.55 0.00 0.00 0.00 -
P/NAPS 0.97 2.09 3.20 2.47 2.66 2.98 2.78 -16.08%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 14/05/08 11/05/07 15/05/06 13/05/05 11/05/04 07/05/03 -
Price 5.20 7.80 12.40 11.30 11.40 9.95 8.10 -
P/RPS 1.99 3.26 4.34 4.34 5.49 5.09 4.08 -11.26%
P/EPS 14.02 17.08 22.38 21.83 21.42 20.15 21.88 -7.14%
EY 7.13 5.86 4.47 4.58 4.67 4.96 4.57 7.68%
DY 0.00 4.17 3.23 4.42 0.00 0.00 0.00 -
P/NAPS 1.30 1.93 3.10 2.53 2.68 2.56 2.70 -11.45%

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