[MAYBANK] YoY 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- 3.71%
YoY- 104.73%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 8,276,239 8,006,093 6,074,346 4,586,454 4,265,121 3,737,527 3,966,139 11.96%
PBT 2,352,419 2,025,511 1,840,485 1,455,145 653,900 1,020,004 1,028,152 13.56%
Tax -558,602 -490,459 -474,295 -391,861 -145,004 -252,551 -257,693 12.62%
NP 1,793,817 1,535,052 1,366,190 1,063,284 508,896 767,453 770,459 13.86%
-
NP to SH 1,746,343 1,501,242 1,328,047 1,030,388 503,281 758,606 764,611 13.53%
-
Tax Rate 23.75% 24.21% 25.77% 26.93% 22.18% 24.76% 25.06% -
Total Cost 6,482,422 6,471,041 4,708,156 3,523,170 3,756,225 2,970,074 3,195,680 11.48%
-
Net Worth 44,545,246 37,136,383 29,916,045 26,919,593 19,525,973 19,778,989 15,479,343 17.63%
Dividend
30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 44,545,246 37,136,383 29,916,045 26,919,593 19,525,973 19,778,989 15,479,343 17.63%
NOSH 8,709,940 7,852,903 7,479,011 7,076,840 4,881,493 4,887,925 3,869,835 13.27%
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 21.67% 19.17% 22.49% 23.18% 11.93% 20.53% 19.43% -
ROE 3.92% 4.04% 4.44% 3.83% 2.58% 3.84% 4.94% -
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 95.02 101.95 81.22 64.81 87.37 76.46 102.49 -1.15%
EPS 20.05 19.14 17.76 14.56 9.15 15.52 15.80 3.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 68.60 66.36 50.35 38.02 35.35 30.98 32.88 11.96%
EPS 14.48 12.44 11.01 8.54 4.17 6.29 6.34 13.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6923 3.0782 2.4797 2.2313 1.6185 1.6395 1.2831 17.63%
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 10.36 8.84 9.85 11.53 4.42 11.05 12.49 -2.83%
P/EPS 49.08 47.13 45.05 51.30 37.44 54.45 64.78 -4.17%
EY 2.04 2.12 2.22 1.95 2.67 1.84 1.54 4.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 10.05 8.85 10.16 11.91 5.95 10.20 12.10 -2.81%
P/EPS 47.63 47.18 46.46 53.02 50.44 50.26 62.76 -4.15%
EY 2.10 2.12 2.15 1.89 1.98 1.99 1.59 4.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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