[MAYBANK] YoY Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 38.51%
YoY- -18.65%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 23,804,109 16,923,426 13,822,918 12,727,469 11,661,402 10,966,214 9,787,302 14.63%
PBT 5,946,551 5,144,587 4,011,314 2,495,959 3,067,335 3,032,399 2,812,964 12.19%
Tax -1,565,728 -1,338,913 -1,017,897 -681,639 -821,740 -847,522 -822,598 10.39%
NP 4,380,823 3,805,674 2,993,417 1,814,320 2,245,595 2,184,877 1,990,366 12.89%
-
NP to SH 4,286,029 3,624,963 2,905,693 1,810,014 2,224,989 2,125,566 1,946,394 12.89%
-
Tax Rate 26.33% 26.03% 25.38% 27.31% 26.79% 27.95% 29.24% -
Total Cost 19,423,286 13,117,752 10,829,501 10,913,149 9,415,807 8,781,337 7,796,936 15.05%
-
Net Worth 36,578,140 29,916,045 26,925,617 19,525,511 19,714,076 15,343,511 16,767,749 12.73%
Dividend
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 2,475,154 2,393,283 778,626 - 1,583,362 1,534,351 1,879,792 4.31%
Div Payout % 57.75% 66.02% 26.80% - 71.16% 72.19% 96.58% -
Equity
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 36,578,140 29,916,045 26,925,617 19,525,511 19,714,076 15,343,511 16,767,749 12.73%
NOSH 7,734,857 7,479,011 7,078,424 4,881,377 4,871,883 3,835,877 3,759,585 11.72%
Ratio Analysis
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 18.40% 22.49% 21.66% 14.26% 19.26% 19.92% 20.34% -
ROE 11.72% 12.12% 10.79% 9.27% 11.29% 13.85% 11.61% -
Per Share
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 307.75 226.28 195.28 260.74 239.36 285.89 260.33 2.60%
EPS 55.45 48.47 41.05 32.91 45.67 44.33 51.77 1.06%
DPS 32.00 32.00 11.00 0.00 32.50 40.00 50.00 -6.62%
NAPS 4.729 4.00 3.8039 4.00 4.0465 4.00 4.46 0.90%
Adjusted Per Share Value based on latest NOSH - 4,881,493
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 197.27 140.25 114.55 105.47 96.64 90.88 81.11 14.63%
EPS 35.52 30.04 24.08 15.00 18.44 17.61 16.13 12.89%
DPS 20.51 19.83 6.45 0.00 13.12 12.72 15.58 4.31%
NAPS 3.0313 2.4792 2.2314 1.6181 1.6337 1.2715 1.3896 12.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/09/12 30/09/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 9.01 8.00 7.47 3.86 8.45 12.80 11.00 -
P/RPS 2.93 3.54 3.83 1.48 3.53 4.48 4.23 -5.48%
P/EPS 16.26 16.51 18.20 10.41 18.50 23.10 21.25 -4.02%
EY 6.15 6.06 5.50 9.61 5.40 4.33 4.71 4.18%
DY 3.55 4.00 1.47 0.00 3.85 3.13 4.55 -3.74%
P/NAPS 1.91 2.00 1.96 0.97 2.09 3.20 2.47 -3.87%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 09/11/12 14/11/11 13/05/10 21/05/09 14/05/08 11/05/07 15/05/06 -
Price 9.02 8.25 7.72 5.20 7.80 12.40 11.30 -
P/RPS 2.93 3.65 3.95 1.99 3.26 4.34 4.34 -5.85%
P/EPS 16.28 17.02 18.81 14.02 17.08 22.38 21.83 -4.40%
EY 6.14 5.87 5.32 7.13 5.86 4.47 4.58 4.60%
DY 3.55 3.88 1.42 0.00 4.17 3.23 4.42 -3.31%
P/NAPS 1.91 2.06 2.03 1.30 1.93 3.10 2.53 -4.22%

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