[MAYBANK] YoY Quarter Result on 31-Dec-2006 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
21-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 39.32%
YoY- 24.95%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 4,671,338 4,729,885 4,001,770 3,459,963 3,295,181 2,601,069 2,366,501 11.98%
PBT 1,399,954 960,285 1,033,229 1,133,414 919,606 981,139 798,888 9.79%
Tax -376,574 -225,617 -307,048 -304,919 -278,584 -287,616 -206,193 10.54%
NP 1,023,380 734,668 726,181 828,495 641,022 693,523 592,695 9.52%
-
NP to SH 993,502 734,560 730,954 792,274 634,079 693,523 592,695 8.98%
-
Tax Rate 26.90% 23.49% 29.72% 26.90% 30.29% 29.31% 25.81% -
Total Cost 3,647,958 3,995,217 3,275,589 2,631,468 2,654,159 1,907,546 1,773,806 12.75%
-
Net Worth 26,893,901 19,523,189 19,431,842 17,871,472 16,696,162 15,625,113 14,223,240 11.19%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 778,384 - 584,451 1,533,768 - 1,540,759 1,260,287 -7.71%
Div Payout % 78.35% - 79.96% 193.59% - 222.16% 212.64% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 26,893,901 19,523,189 19,431,842 17,871,472 16,696,162 15,625,113 14,223,240 11.19%
NOSH 7,076,225 4,880,797 3,896,343 3,834,421 3,751,946 3,625,316 3,600,820 11.90%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 21.91% 15.53% 18.15% 23.95% 19.45% 26.66% 25.05% -
ROE 3.69% 3.76% 3.76% 4.43% 3.80% 4.44% 4.17% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 66.01 96.91 102.71 90.23 87.83 71.75 65.72 0.07%
EPS 14.04 13.35 18.76 20.66 16.84 19.13 16.46 -2.61%
DPS 11.00 0.00 15.00 40.00 0.00 42.50 35.00 -17.52%
NAPS 3.8006 4.00 4.9872 4.6608 4.45 4.31 3.95 -0.63%
Adjusted Per Share Value based on latest NOSH - 3,834,421
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 38.71 39.20 33.16 28.67 27.31 21.56 19.61 11.99%
EPS 8.23 6.09 6.06 6.57 5.25 5.75 4.91 8.98%
DPS 6.45 0.00 4.84 12.71 0.00 12.77 10.44 -7.70%
NAPS 2.2287 1.6179 1.6103 1.481 1.3836 1.2949 1.1787 11.19%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 6.86 5.10 11.50 11.80 11.10 11.80 9.65 -
P/RPS 10.39 5.26 11.20 13.08 12.64 16.45 14.68 -5.59%
P/EPS 48.86 33.89 61.30 57.11 65.68 61.68 58.63 -2.98%
EY 2.05 2.95 1.63 1.75 1.52 1.62 1.71 3.06%
DY 1.60 0.00 1.30 3.39 0.00 3.60 3.63 -12.75%
P/NAPS 1.80 1.28 2.31 2.53 2.49 2.74 2.44 -4.93%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 09/02/10 27/02/09 20/02/08 21/02/07 15/02/06 18/02/05 25/02/04 -
Price 6.72 5.10 9.80 13.20 11.00 12.30 11.20 -
P/RPS 10.18 5.26 9.54 14.63 12.52 17.14 17.04 -8.22%
P/EPS 47.86 33.89 52.24 63.88 65.09 64.30 68.04 -5.68%
EY 2.09 2.95 1.91 1.57 1.54 1.56 1.47 6.03%
DY 1.64 0.00 1.53 3.03 0.00 3.46 3.13 -10.20%
P/NAPS 1.77 1.28 1.97 2.83 2.47 2.85 2.84 -7.57%

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