[MAYBANK] YoY Quarter Result on 31-Dec-2008 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 28.38%
YoY- 0.49%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 7,925,097 5,720,999 4,671,338 4,729,885 4,001,770 3,459,963 3,295,181 14.45%
PBT 2,026,468 1,728,529 1,399,954 960,285 1,033,229 1,133,414 919,606 12.92%
Tax -546,367 -475,307 -376,574 -225,617 -307,048 -304,919 -278,584 10.91%
NP 1,480,101 1,253,222 1,023,380 734,668 726,181 828,495 641,022 13.73%
-
NP to SH 1,437,906 1,154,316 993,502 734,560 730,954 792,274 634,079 13.42%
-
Tax Rate 26.96% 27.50% 26.90% 23.49% 29.72% 26.90% 30.29% -
Total Cost 6,444,996 4,467,777 3,647,958 3,995,217 3,275,589 2,631,468 2,654,159 14.62%
-
Net Worth 35,924,617 31,250,468 26,893,901 19,523,189 19,431,842 17,871,472 16,696,162 12.50%
Dividend
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 2,467,879 2,376,969 778,384 - 584,451 1,533,768 - -
Div Payout % 171.63% 205.92% 78.35% - 79.96% 193.59% - -
Equity
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 35,924,617 31,250,468 26,893,901 19,523,189 19,431,842 17,871,472 16,696,162 12.50%
NOSH 7,712,124 7,428,030 7,076,225 4,880,797 3,896,343 3,834,421 3,751,946 11.72%
Ratio Analysis
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 18.68% 21.91% 21.91% 15.53% 18.15% 23.95% 19.45% -
ROE 4.00% 3.69% 3.69% 3.76% 3.76% 4.43% 3.80% -
Per Share
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 102.76 77.02 66.01 96.91 102.71 90.23 87.83 2.44%
EPS 18.65 15.54 14.04 13.35 18.76 20.66 16.84 1.58%
DPS 32.00 32.00 11.00 0.00 15.00 40.00 0.00 -
NAPS 4.6582 4.2071 3.8006 4.00 4.9872 4.6608 4.45 0.70%
Adjusted Per Share Value based on latest NOSH - 4,880,797
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 65.69 47.42 38.72 39.21 33.17 28.68 27.31 14.45%
EPS 11.92 9.57 8.24 6.09 6.06 6.57 5.26 13.40%
DPS 20.46 19.70 6.45 0.00 4.84 12.71 0.00 -
NAPS 2.9778 2.5903 2.2292 1.6183 1.6107 1.4814 1.3839 12.50%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/06/12 30/06/11 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 8.70 8.94 6.86 5.10 11.50 11.80 11.10 -
P/RPS 8.47 11.61 10.39 5.26 11.20 13.08 12.64 -5.97%
P/EPS 46.66 57.53 48.86 33.89 61.30 57.11 65.68 -5.12%
EY 2.14 1.74 2.05 2.95 1.63 1.75 1.52 5.40%
DY 3.68 3.58 1.60 0.00 1.30 3.39 0.00 -
P/NAPS 1.87 2.12 1.80 1.28 2.31 2.53 2.49 -4.30%
Price Multiplier on Announcement Date
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 16/08/12 22/08/11 09/02/10 27/02/09 20/02/08 21/02/07 15/02/06 -
Price 8.94 8.64 6.72 5.10 9.80 13.20 11.00 -
P/RPS 8.70 11.22 10.18 5.26 9.54 14.63 12.52 -5.44%
P/EPS 47.95 55.60 47.86 33.89 52.24 63.88 65.09 -4.59%
EY 2.09 1.80 2.09 2.95 1.91 1.57 1.54 4.80%
DY 3.58 3.70 1.64 0.00 1.53 3.03 0.00 -
P/NAPS 1.92 2.05 1.77 1.28 1.97 2.83 2.47 -3.80%

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