[MAYBANK] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
13-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 54.95%
YoY- 60.53%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 24,981,613 23,804,109 16,923,426 13,822,918 12,727,469 11,661,402 10,966,214 13.48%
PBT 6,567,995 5,946,551 5,144,587 4,011,314 2,495,959 3,067,335 3,032,399 12.61%
Tax -1,592,973 -1,565,728 -1,338,913 -1,017,897 -681,639 -821,740 -847,522 10.18%
NP 4,975,022 4,380,823 3,805,674 2,993,417 1,814,320 2,245,595 2,184,877 13.48%
-
NP to SH 4,820,291 4,286,029 3,624,963 2,905,693 1,810,014 2,224,989 2,125,566 13.40%
-
Tax Rate 24.25% 26.33% 26.03% 25.38% 27.31% 26.79% 27.95% -
Total Cost 20,006,591 19,423,286 13,117,752 10,829,501 10,913,149 9,415,807 8,781,337 13.49%
-
Net Worth 43,873,311 36,578,140 29,916,045 26,925,617 19,525,511 19,714,076 15,343,511 17.52%
Dividend
30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 1,930,175 2,475,154 2,393,283 778,626 - 1,583,362 1,534,351 3.59%
Div Payout % 40.04% 57.75% 66.02% 26.80% - 71.16% 72.19% -
Equity
30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 43,873,311 36,578,140 29,916,045 26,925,617 19,525,511 19,714,076 15,343,511 17.52%
NOSH 8,578,556 7,734,857 7,479,011 7,078,424 4,881,377 4,871,883 3,835,877 13.16%
Ratio Analysis
30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 19.91% 18.40% 22.49% 21.66% 14.26% 19.26% 19.92% -
ROE 10.99% 11.72% 12.12% 10.79% 9.27% 11.29% 13.85% -
Per Share
30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 291.21 307.75 226.28 195.28 260.74 239.36 285.89 0.28%
EPS 56.19 55.45 48.47 41.05 32.91 45.67 44.33 3.71%
DPS 22.50 32.00 32.00 11.00 0.00 32.50 40.00 -8.46%
NAPS 5.1143 4.729 4.00 3.8039 4.00 4.0465 4.00 3.84%
Adjusted Per Share Value based on latest NOSH - 7,076,840
30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 207.03 197.27 140.25 114.55 105.47 96.64 90.88 13.48%
EPS 39.95 35.52 30.04 24.08 15.00 18.44 17.61 13.41%
DPS 16.00 20.51 19.83 6.45 0.00 13.12 12.72 3.58%
NAPS 3.6358 3.0313 2.4792 2.2314 1.6181 1.6337 1.2715 17.52%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/09/13 28/09/12 30/09/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 9.84 9.01 8.00 7.47 3.86 8.45 12.80 -
P/RPS 3.38 2.93 3.54 3.83 1.48 3.53 4.48 -4.23%
P/EPS 17.51 16.26 16.51 18.20 10.41 18.50 23.10 -4.16%
EY 5.71 6.15 6.06 5.50 9.61 5.40 4.33 4.34%
DY 2.29 3.55 4.00 1.47 0.00 3.85 3.13 -4.68%
P/NAPS 1.92 1.91 2.00 1.96 0.97 2.09 3.20 -7.55%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/11/13 09/11/12 14/11/11 13/05/10 21/05/09 14/05/08 11/05/07 -
Price 9.55 9.02 8.25 7.72 5.20 7.80 12.40 -
P/RPS 3.28 2.93 3.65 3.95 1.99 3.26 4.34 -4.21%
P/EPS 17.00 16.28 17.02 18.81 14.02 17.08 22.38 -4.13%
EY 5.88 6.14 5.87 5.32 7.13 5.86 4.47 4.30%
DY 2.36 3.55 3.88 1.42 0.00 4.17 3.23 -4.70%
P/NAPS 1.87 1.91 2.06 2.03 1.30 1.93 3.10 -7.47%

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