[MAYBANK] YoY TTM Result on 30-Sep-2009 [#1]

Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 44.75%
YoY- -63.78%
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 31,850,579 26,405,682 20,055,958 18,419,000 13,782,085 15,561,305 13,161,985 14.55%
PBT 8,128,456 7,194,193 5,901,032 1,948,732 3,953,742 4,506,967 3,932,296 11.81%
Tax -2,017,147 -1,893,202 -1,559,463 -862,022 -1,132,607 -1,088,058 -1,176,649 8.64%
NP 6,111,309 5,300,991 4,341,569 1,086,710 2,821,135 3,418,909 2,755,647 13.02%
-
NP to SH 5,905,253 5,088,249 4,208,436 1,001,504 2,764,946 3,345,120 2,682,754 12.89%
-
Tax Rate 24.82% 26.32% 26.43% 44.24% 28.65% 24.14% 29.92% -
Total Cost 25,739,270 21,104,691 15,714,389 17,332,290 10,960,950 12,142,396 10,406,338 14.93%
-
Net Worth 43,343,055 34,012,756 29,884,116 25,955,863 19,941,107 19,455,794 17,738,551 14.72%
Dividend
31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 5,253,669 5,087,797 5,118,987 507,668 1,560,458 3,770,000 1,897,473 16.95%
Div Payout % 88.97% 99.99% 121.64% 50.69% 56.44% 112.70% 70.73% -
Equity
31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 43,343,055 34,012,756 29,884,116 25,955,863 19,941,107 19,455,794 17,738,551 14.72%
NOSH 8,428,729 7,639,711 7,324,358 7,077,070 4,882,022 3,891,158 3,801,742 13.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 19.19% 20.08% 21.65% 5.90% 20.47% 21.97% 20.94% -
ROE 13.62% 14.96% 14.08% 3.86% 13.87% 17.19% 15.12% -
Per Share
31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 377.88 345.64 273.83 260.26 282.30 399.91 346.21 1.35%
EPS 70.06 66.60 57.46 14.15 56.64 85.97 70.57 -0.11%
DPS 62.33 66.60 69.89 7.17 31.96 97.50 50.00 3.44%
NAPS 5.1423 4.4521 4.0801 3.6676 4.0846 5.00 4.6659 1.50%
Adjusted Per Share Value based on latest NOSH - 7,077,070
31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 264.01 218.87 166.24 152.67 114.24 128.99 109.10 14.55%
EPS 48.95 42.18 34.88 8.30 22.92 27.73 22.24 12.89%
DPS 43.55 42.17 42.43 4.21 12.93 31.25 15.73 16.94%
NAPS 3.5927 2.8193 2.4771 2.1515 1.6529 1.6127 1.4703 14.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/03/13 30/03/12 31/03/11 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 9.35 8.87 8.96 6.65 6.90 11.00 11.20 -
P/RPS 2.47 2.57 3.27 2.56 2.44 2.75 3.24 -4.08%
P/EPS 13.35 13.32 15.59 46.99 12.18 12.80 15.87 -2.62%
EY 7.49 7.51 6.41 2.13 8.21 7.82 6.30 2.69%
DY 6.67 7.51 7.80 1.08 4.63 8.86 4.46 6.38%
P/NAPS 1.82 1.99 2.20 1.81 1.69 2.20 2.40 -4.16%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/05/13 24/05/12 12/05/11 12/11/09 11/11/08 15/11/07 14/11/06 -
Price 10.08 8.50 8.74 6.84 5.50 11.40 11.50 -
P/RPS 2.67 2.46 3.19 2.63 1.95 2.85 3.32 -3.29%
P/EPS 14.39 12.76 15.21 48.33 9.71 13.26 16.30 -1.89%
EY 6.95 7.84 6.57 2.07 10.30 7.54 6.14 1.92%
DY 6.18 7.83 8.00 1.05 5.81 8.55 4.35 5.54%
P/NAPS 1.96 1.91 2.14 1.86 1.35 2.28 2.46 -3.43%

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