[MAYBANK] YoY Quarter Result on 30-Jun-2005 [#4]

Announcement Date
01-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -17.38%
YoY- -12.28%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 4,492,540 4,213,098 2,997,605 3,659,447 3,365,745 2,975,593 2,451,397 10.61%
PBT 1,018,735 1,331,299 1,195,377 808,295 828,124 700,886 499,963 12.58%
Tax -261,990 -263,305 -336,559 -232,747 -181,403 -22,587 -183,608 6.09%
NP 756,745 1,067,994 858,818 575,548 646,721 678,299 316,355 15.63%
-
NP to SH 703,213 1,052,806 840,624 567,295 646,721 678,299 316,355 14.22%
-
Tax Rate 25.72% 19.78% 28.16% 28.79% 21.91% 3.22% 36.72% -
Total Cost 3,735,795 3,145,104 2,138,787 3,083,899 2,719,024 2,297,294 2,135,042 9.76%
-
Net Worth 19,298,097 15,552,791 16,756,965 16,351,443 14,587,128 10,740,511 11,694,471 8.69%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 976,006 1,555,279 1,897,473 2,224,686 898,222 608,628 - -
Div Payout % 138.79% 147.73% 225.72% 392.16% 138.89% 89.73% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 19,298,097 15,552,791 16,756,965 16,351,443 14,587,128 10,740,511 11,694,471 8.69%
NOSH 4,880,034 3,888,197 3,794,946 3,707,810 3,592,888 3,580,170 3,554,550 5.41%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 16.84% 25.35% 28.65% 15.73% 19.21% 22.80% 12.91% -
ROE 3.64% 6.77% 5.02% 3.47% 4.43% 6.32% 2.71% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 92.06 108.36 78.99 98.70 93.68 83.11 68.97 4.92%
EPS 14.41 21.67 22.15 15.26 18.00 18.90 8.90 8.35%
DPS 20.00 40.00 50.00 60.00 25.00 17.00 0.00 -
NAPS 3.9545 4.00 4.4156 4.41 4.06 3.00 3.29 3.11%
Adjusted Per Share Value based on latest NOSH - 3,707,810
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 37.23 34.91 24.84 30.33 27.89 24.66 20.31 10.61%
EPS 5.83 8.72 6.97 4.70 5.36 5.62 2.62 14.24%
DPS 8.09 12.89 15.72 18.44 7.44 5.04 0.00 -
NAPS 1.5993 1.2889 1.3887 1.3551 1.2088 0.8901 0.9691 8.69%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 7.05 12.00 10.70 10.90 10.10 8.60 8.80 -
P/RPS 7.66 11.07 13.55 11.04 10.78 10.35 12.76 -8.14%
P/EPS 48.92 44.32 48.30 71.24 56.11 45.39 98.88 -11.05%
EY 2.04 2.26 2.07 1.40 1.78 2.20 1.01 12.41%
DY 2.84 3.33 4.67 5.50 2.48 1.98 0.00 -
P/NAPS 1.78 3.00 2.42 2.47 2.49 2.87 2.67 -6.52%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 29/08/07 24/08/06 01/09/05 30/08/04 25/08/03 28/08/02 -
Price 7.30 11.60 10.80 11.30 10.40 9.10 9.00 -
P/RPS 7.93 10.71 13.67 11.45 11.10 10.95 13.05 -7.95%
P/EPS 50.66 42.84 48.76 73.86 57.78 48.03 101.12 -10.87%
EY 1.97 2.33 2.05 1.35 1.73 2.08 0.99 12.13%
DY 2.74 3.45 4.63 5.31 2.40 1.87 0.00 -
P/NAPS 1.85 2.90 2.45 2.56 2.56 3.03 2.74 -6.33%

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