[MAYBANK] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
11-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 56.18%
YoY- 9.21%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 13,822,918 12,727,469 11,661,402 10,966,214 9,787,302 7,556,440 7,038,551 11.90%
PBT 4,011,314 2,495,959 3,067,335 3,032,399 2,812,964 2,686,197 2,530,473 7.97%
Tax -1,017,897 -681,639 -821,740 -847,522 -822,598 -750,966 -752,683 5.15%
NP 2,993,417 1,814,320 2,245,595 2,184,877 1,990,366 1,935,231 1,777,790 9.06%
-
NP to SH 2,905,693 1,810,014 2,224,989 2,125,566 1,946,394 1,935,231 1,777,790 8.52%
-
Tax Rate 25.38% 27.31% 26.79% 27.95% 29.24% 27.96% 29.74% -
Total Cost 10,829,501 10,913,149 9,415,807 8,781,337 7,796,936 5,621,209 5,260,761 12.78%
-
Net Worth 26,925,617 19,525,511 19,714,076 15,343,511 16,767,749 15,457,116 14,004,866 11.50%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 778,626 - 1,583,362 1,534,351 1,879,792 - - -
Div Payout % 26.80% - 71.16% 72.19% 96.58% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 26,925,617 19,525,511 19,714,076 15,343,511 16,767,749 15,457,116 14,004,866 11.50%
NOSH 7,078,424 4,881,377 4,871,883 3,835,877 3,759,585 3,636,968 3,600,222 11.92%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 21.66% 14.26% 19.26% 19.92% 20.34% 25.61% 25.26% -
ROE 10.79% 9.27% 11.29% 13.85% 11.61% 12.52% 12.69% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 195.28 260.74 239.36 285.89 260.33 207.77 195.50 -0.01%
EPS 41.05 32.91 45.67 44.33 51.77 53.21 49.38 -3.03%
DPS 11.00 0.00 32.50 40.00 50.00 0.00 0.00 -
NAPS 3.8039 4.00 4.0465 4.00 4.46 4.25 3.89 -0.37%
Adjusted Per Share Value based on latest NOSH - 3,869,835
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 114.55 105.47 96.64 90.88 81.11 62.62 58.33 11.89%
EPS 24.08 15.00 18.44 17.61 16.13 16.04 14.73 8.53%
DPS 6.45 0.00 13.12 12.72 15.58 0.00 0.00 -
NAPS 2.2314 1.6181 1.6337 1.2715 1.3896 1.2809 1.1606 11.50%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 7.47 3.86 8.45 12.80 11.00 11.30 11.60 -
P/RPS 3.83 1.48 3.53 4.48 4.23 5.44 5.93 -7.02%
P/EPS 18.20 10.41 18.50 23.10 21.25 21.24 23.49 -4.16%
EY 5.50 9.61 5.40 4.33 4.71 4.71 4.26 4.34%
DY 1.47 0.00 3.85 3.13 4.55 0.00 0.00 -
P/NAPS 1.96 0.97 2.09 3.20 2.47 2.66 2.98 -6.74%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 13/05/10 21/05/09 14/05/08 11/05/07 15/05/06 13/05/05 11/05/04 -
Price 7.72 5.20 7.80 12.40 11.30 11.40 9.95 -
P/RPS 3.95 1.99 3.26 4.34 4.34 5.49 5.09 -4.13%
P/EPS 18.81 14.02 17.08 22.38 21.83 21.42 20.15 -1.13%
EY 5.32 7.13 5.86 4.47 4.58 4.67 4.96 1.17%
DY 1.42 0.00 4.17 3.23 4.42 0.00 0.00 -
P/NAPS 2.03 1.30 1.93 3.10 2.53 2.68 2.56 -3.79%

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