[MAYBANK] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 12.67%
YoY- 35.25%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 8,588,557 7,925,097 5,720,999 4,671,338 4,729,885 4,001,770 3,459,963 15.00%
PBT 2,088,850 2,026,468 1,728,529 1,399,954 960,285 1,033,229 1,133,414 9.86%
Tax -465,940 -546,367 -475,307 -376,574 -225,617 -307,048 -304,919 6.73%
NP 1,622,910 1,480,101 1,253,222 1,023,380 734,668 726,181 828,495 10.89%
-
NP to SH 1,567,734 1,437,906 1,154,316 993,502 734,560 730,954 792,274 11.06%
-
Tax Rate 22.31% 26.96% 27.50% 26.90% 23.49% 29.72% 26.90% -
Total Cost 6,965,647 6,444,996 4,467,777 3,647,958 3,995,217 3,275,589 2,631,468 16.15%
-
Net Worth 44,051,346 35,924,617 31,250,468 26,893,901 19,523,189 19,431,842 17,871,472 14.88%
Dividend
30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,934,943 2,467,879 2,376,969 778,384 - 584,451 1,533,768 3.63%
Div Payout % 123.42% 171.63% 205.92% 78.35% - 79.96% 193.59% -
Equity
30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 44,051,346 35,924,617 31,250,468 26,893,901 19,523,189 19,431,842 17,871,472 14.88%
NOSH 8,599,747 7,712,124 7,428,030 7,076,225 4,880,797 3,896,343 3,834,421 13.22%
Ratio Analysis
30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 18.90% 18.68% 21.91% 21.91% 15.53% 18.15% 23.95% -
ROE 3.56% 4.00% 3.69% 3.69% 3.76% 3.76% 4.43% -
Per Share
30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 99.87 102.76 77.02 66.01 96.91 102.71 90.23 1.57%
EPS 18.23 18.65 15.54 14.04 13.35 18.76 20.66 -1.90%
DPS 22.50 32.00 32.00 11.00 0.00 15.00 40.00 -8.46%
NAPS 5.1224 4.6582 4.2071 3.8006 4.00 4.9872 4.6608 1.46%
Adjusted Per Share Value based on latest NOSH - 7,076,225
30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 71.19 65.69 47.42 38.72 39.21 33.17 28.68 15.00%
EPS 12.99 11.92 9.57 8.24 6.09 6.06 6.57 11.05%
DPS 16.04 20.46 19.70 6.45 0.00 4.84 12.71 3.64%
NAPS 3.6514 2.9778 2.5903 2.2292 1.6183 1.6107 1.4814 14.88%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/06/13 29/06/12 30/06/11 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 10.40 8.70 8.94 6.86 5.10 11.50 11.80 -
P/RPS 10.41 8.47 11.61 10.39 5.26 11.20 13.08 -3.45%
P/EPS 57.05 46.66 57.53 48.86 33.89 61.30 57.11 -0.01%
EY 1.75 2.14 1.74 2.05 2.95 1.63 1.75 0.00%
DY 2.16 3.68 3.58 1.60 0.00 1.30 3.39 -6.69%
P/NAPS 2.03 1.87 2.12 1.80 1.28 2.31 2.53 -3.33%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/08/13 16/08/12 22/08/11 09/02/10 27/02/09 20/02/08 21/02/07 -
Price 10.00 8.94 8.64 6.72 5.10 9.80 13.20 -
P/RPS 10.01 8.70 11.22 10.18 5.26 9.54 14.63 -5.66%
P/EPS 54.85 47.95 55.60 47.86 33.89 52.24 63.88 -2.31%
EY 1.82 2.09 1.80 2.09 2.95 1.91 1.57 2.29%
DY 2.25 3.58 3.70 1.64 0.00 1.53 3.03 -4.47%
P/NAPS 1.95 1.92 2.05 1.77 1.28 1.97 2.83 -5.56%

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