[MAYBANK] YoY TTM Result on 31-Dec-2003 [#2]

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
TTM Result
Revenue	13,326,767	12,606,835	10,831,400	9,978,662	10,129,525	10,511,514	8,943,826	6.86%
YoY %	5.71%	16.39%	8.55%	-1.49%	-3.63%	17.53%	-	-
Horiz. %	149.01%	140.96%	121.10%	111.57%	113.26%	117.53%	100.00%	-
PBT	4,146,104	3,586,636	3,633,402	2,893,769	2,380,182	1,701,975	2,116,805	11.85%
YoY %	15.60%	-1.29%	25.56%	21.58%	39.85%	-19.60%	-	-
Horiz. %	195.87%	169.44%	171.65%	136.70%	112.44%	80.40%	100.00%	-
Tax	-1,202,984	-1,003,937	-1,054,245	-634,284	-634,516	-781,133	-745,629	8.29%
YoY %	-19.83%	4.77%	-66.21%	0.04%	18.77%	-4.76%	-	-
Horiz. %	161.34%	134.64%	141.39%	85.07%	85.10%	104.76%	100.00%	-
NP	2,943,120	2,582,699	2,579,157	2,259,485	1,745,666	920,842	1,371,176	13.56%
YoY %	13.96%	0.14%	14.15%	29.43%	89.57%	-32.84%	-	-
Horiz. %	214.64%	188.36%	188.10%	164.78%	127.31%	67.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,840,949	2,560,988	2,579,157	2,259,485	1,745,666	891,467	1,371,176	12.90%
YoY %	10.93%	-0.70%	14.15%	29.43%	95.82%	-34.99%	-	-
Horiz. %	207.19%	186.77%	188.10%	164.78%	127.31%	65.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.01%	27.99%	29.02%	21.92%	26.66%	45.90%	35.22%	-
YoY %	3.64%	-3.55%	32.39%	-17.78%	-41.92%	30.32%	-	-
Horiz. %	82.37%	79.47%	82.40%	62.24%	75.70%	130.32%	100.00%	-
Total Cost	10,383,647	10,024,136	8,252,243	7,719,177	8,383,859	9,590,672	7,572,650	5.39%
YoY %	3.59%	21.47%	6.91%	-7.93%	-12.58%	26.65%	-	-
Horiz. %	137.12%	132.37%	108.97%	101.93%	110.71%	126.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,871,472	16,696,162	15,625,113	14,223,240	10,667,508	10,727,352	9,385,324	11.32%
YoY %	7.04%	6.85%	9.86%	33.33%	-0.56%	14.30%	-	-
Horiz. %	190.42%	177.90%	166.48%	151.55%	113.66%	114.30%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Dividend
Div	3,431,242	4,087,767	2,438,981	1,868,916	1,244,542	177,019	421,014	41.83%
YoY %	-16.06%	67.60%	30.50%	50.17%	603.06%	-57.95%	-	-
Horiz. %	814.99%	970.93%	579.31%	443.91%	295.61%	42.05%	100.00%	-
Div Payout %	120.78%	159.62%	94.57%	82.71%	71.29%	19.86%	30.70%	-
YoY %	-24.33%	68.79%	14.34%	16.02%	258.96%	-35.31%	-	-
Horiz. %	393.42%	519.93%	308.05%	269.41%	232.21%	64.69%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Equity
Net Worth	17,871,472	16,696,162	15,625,113	14,223,240	10,667,508	10,727,352	9,385,324	11.32%
YoY %	7.04%	6.85%	9.86%	33.33%	-0.56%	14.30%	-	-
Horiz. %	190.42%	177.90%	166.48%	151.55%	113.66%	114.30%	100.00%	-
NOSH	3,834,421	3,751,946	3,625,316	3,600,820	3,555,836	3,540,380	2,346,331	8.52%
YoY %	2.20%	3.49%	0.68%	1.27%	0.44%	50.89%	-	-
Horiz. %	163.42%	159.91%	154.51%	153.47%	151.55%	150.89%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Ratio Analysis
NP Margin	22.08%	20.49%	23.81%	22.64%	17.23%	8.76%	15.33%	-
YoY %	7.76%	-13.94%	5.17%	31.40%	96.69%	-42.86%	-	-
Horiz. %	144.03%	133.66%	155.32%	147.68%	112.39%	57.14%	100.00%	-
ROE	15.90%	15.34%	16.51%	15.89%	16.36%	8.31%	14.61%	-
YoY %	3.65%	-7.09%	3.90%	-2.87%	96.87%	-43.12%	-	-
Horiz. %	108.83%	105.00%	113.00%	108.76%	111.98%	56.88%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Per Share
RPS	347.56	336.01	298.77	277.12	284.87	296.90	381.18	-1.52%
YoY %	3.44%	12.46%	7.81%	-2.72%	-4.05%	-22.11%	-	-
Horiz. %	91.18%	88.15%	78.38%	72.70%	74.73%	77.89%	100.00%	-
EPS	74.09	68.26	71.14	62.75	49.09	25.18	58.44	4.03%
YoY %	8.54%	-4.05%	13.37%	27.83%	94.96%	-56.91%	-	-
Horiz. %	126.78%	116.80%	121.73%	107.38%	84.00%	43.09%	100.00%	-
DPS	90.00	110.00	67.50	52.00	35.00	5.00	18.00	30.75%
YoY %	-18.18%	62.96%	29.81%	48.57%	600.00%	-72.22%	-	-
Horiz. %	500.00%	611.11%	375.00%	288.89%	194.44%	27.78%	100.00%	-
NAPS	4.6608	4.45	4.31	3.95	3.00	3.03	4.00	2.57%
YoY %	4.74%	3.25%	9.11%	31.67%	-0.99%	-24.25%	-	-
Horiz. %	116.52%	111.25%	107.75%	98.75%	75.00%	75.75%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Adjusted Per Share Value based on latest NOSH - 3,600,820
RPS	110.44	104.47	89.76	82.69	83.94	87.11	74.12	6.86%
YoY %	5.71%	16.39%	8.55%	-1.49%	-3.64%	17.53%	-	-
Horiz. %	149.00%	140.95%	121.10%	111.56%	113.25%	117.53%	100.00%	-
EPS	23.54	21.22	21.37	18.72	14.47	7.39	11.36	12.90%
YoY %	10.93%	-0.70%	14.16%	29.37%	95.81%	-34.95%	-	-
Horiz. %	207.22%	186.80%	188.12%	164.79%	127.38%	65.05%	100.00%	-
DPS	28.44	33.88	20.21	15.49	10.31	1.47	3.49	41.83%
YoY %	-16.06%	67.64%	30.47%	50.24%	601.36%	-57.88%	-	-
Horiz. %	814.90%	970.77%	579.08%	443.84%	295.42%	42.12%	100.00%	-
NAPS	1.481	1.3836	1.2949	1.1787	0.884	0.889	0.7778	11.32%
YoY %	7.04%	6.85%	9.86%	33.34%	-0.56%	14.30%	-	-
Horiz. %	190.41%	177.89%	166.48%	151.54%	113.65%	114.30%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	31/12/01	26/12/00	-
Price	11.80	11.10	11.80	9.65	7.40	8.30	13.50	-
P/RPS	3.40	3.30	3.95	3.48	2.60	2.80	3.54	-0.66%
YoY %	3.03%	-16.46%	13.51%	33.85%	-7.14%	-20.90%	-	-
Horiz. %	96.05%	93.22%	111.58%	98.31%	73.45%	79.10%	100.00%	-
P/EPS	15.93	16.26	16.59	15.38	15.07	32.96	23.10	-6.00%
YoY %	-2.03%	-1.99%	7.87%	2.06%	-54.28%	42.68%	-	-
Horiz. %	68.96%	70.39%	71.82%	66.58%	65.24%	142.68%	100.00%	-
EY	6.28	6.15	6.03	6.50	6.63	3.03	4.33	6.38%
YoY %	2.11%	1.99%	-7.23%	-1.96%	118.81%	-30.02%	-	-
Horiz. %	145.03%	142.03%	139.26%	150.12%	153.12%	69.98%	100.00%	-
DY	7.63	9.91	5.72	5.39	4.73	0.60	1.33	33.77%
YoY %	-23.01%	73.25%	6.12%	13.95%	688.33%	-54.89%	-	-
Horiz. %	573.68%	745.11%	430.08%	405.26%	355.64%	45.11%	100.00%	-
P/NAPS	2.53	2.49	2.74	2.44	2.47	2.74	3.38	-4.71%
YoY %	1.61%	-9.12%	12.30%	-1.21%	-9.85%	-18.93%	-	-
Horiz. %	74.85%	73.67%	81.07%	72.19%	73.08%	81.07%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Announcement Date
Date	21/02/07	15/02/06	18/02/05	25/02/04	17/02/03	07/02/02	13/02/01	-
Price	13.20	11.00	12.30	11.20	7.85	8.70	14.20	-
P/RPS	3.80	3.27	4.12	4.04	2.76	2.93	3.73	0.31%
YoY %	16.21%	-20.63%	1.98%	46.38%	-5.80%	-21.45%	-	-
Horiz. %	101.88%	87.67%	110.46%	108.31%	73.99%	78.55%	100.00%	-
P/EPS	17.82	16.12	17.29	17.85	15.99	34.55	24.30	-5.03%
YoY %	10.55%	-6.77%	-3.14%	11.63%	-53.72%	42.18%	-	-
Horiz. %	73.33%	66.34%	71.15%	73.46%	65.80%	142.18%	100.00%	-
EY	5.61	6.21	5.78	5.60	6.25	2.89	4.12	5.27%
YoY %	-9.66%	7.44%	3.21%	-10.40%	116.26%	-29.85%	-	-
Horiz. %	136.17%	150.73%	140.29%	135.92%	151.70%	70.15%	100.00%	-
DY	6.82	10.00	5.49	4.64	4.46	0.57	1.27	32.31%
YoY %	-31.80%	82.15%	18.32%	4.04%	682.46%	-55.12%	-	-
Horiz. %	537.01%	787.40%	432.28%	365.35%	351.18%	44.88%	100.00%	-
P/NAPS	2.83	2.47	2.85	2.84	2.62	2.87	3.55	-3.70%
YoY %	14.57%	-13.33%	0.35%	8.40%	-8.71%	-19.15%	-	-
Horiz. %	79.72%	69.58%	80.28%	80.00%	73.80%	80.85%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos