[MAYBANK] YoY TTM Result on 31-Dec-2004 [#2]

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
TTM Result
Revenue	16,103,112	13,326,767	12,606,835	10,831,400	9,978,662	10,129,525	10,511,514	7.36%
YoY %	20.83%	5.71%	16.39%	8.55%	-1.49%	-3.63%	-	-
Horiz. %	153.19%	126.78%	119.93%	103.04%	94.93%	96.37%	100.00%	-
PBT	4,406,782	4,146,104	3,586,636	3,633,402	2,893,769	2,380,182	1,701,975	17.17%
YoY %	6.29%	15.60%	-1.29%	25.56%	21.58%	39.85%	-	-
Horiz. %	258.92%	243.61%	210.73%	213.48%	170.02%	139.85%	100.00%	-
Tax	-1,090,187	-1,202,984	-1,003,937	-1,054,245	-634,284	-634,516	-781,133	5.71%
YoY %	9.38%	-19.83%	4.77%	-66.21%	0.04%	18.77%	-	-
Horiz. %	139.56%	154.01%	128.52%	134.96%	81.20%	81.23%	100.00%	-
NP	3,316,595	2,943,120	2,582,699	2,579,157	2,259,485	1,745,666	920,842	23.79%
YoY %	12.69%	13.96%	0.14%	14.15%	29.43%	89.57%	-	-
Horiz. %	360.17%	319.61%	280.47%	280.09%	245.37%	189.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,283,800	2,840,949	2,560,988	2,579,157	2,259,485	1,745,666	891,467	24.26%
YoY %	15.59%	10.93%	-0.70%	14.15%	29.43%	95.82%	-	-
Horiz. %	368.36%	318.68%	287.28%	289.32%	253.46%	195.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.74%	29.01%	27.99%	29.02%	21.92%	26.66%	45.90%	-
YoY %	-14.72%	3.64%	-3.55%	32.39%	-17.78%	-41.92%	-	-
Horiz. %	53.90%	63.20%	60.98%	63.22%	47.76%	58.08%	100.00%	-
Total Cost	12,786,517	10,383,647	10,024,136	8,252,243	7,719,177	8,383,859	9,590,672	4.90%
YoY %	23.14%	3.59%	21.47%	6.91%	-7.93%	-12.58%	-	-
Horiz. %	133.32%	108.27%	104.52%	86.04%	80.49%	87.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,585,372	17,871,472	16,696,162	15,625,113	14,223,240	10,667,508	10,727,352	6.42%
YoY %	-12.79%	7.04%	6.85%	9.86%	33.33%	-0.56%	-	-
Horiz. %	145.29%	166.60%	155.64%	145.66%	132.59%	99.44%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Dividend
Div	2,820,683	3,431,242	4,087,767	2,438,981	1,868,916	1,244,542	177,019	58.59%
YoY %	-17.79%	-16.06%	67.60%	30.50%	50.17%	603.06%	-	-
Horiz. %	1,593.44%	1,938.35%	2,309.22%	1,377.81%	1,055.77%	703.06%	100.00%	-
Div Payout %	85.90%	120.78%	159.62%	94.57%	82.71%	71.29%	19.86%	-
YoY %	-28.88%	-24.33%	68.79%	14.34%	16.02%	258.96%	-	-
Horiz. %	432.53%	608.16%	803.73%	476.18%	416.47%	358.96%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Equity
Net Worth	15,585,372	17,871,472	16,696,162	15,625,113	14,223,240	10,667,508	10,727,352	6.42%
YoY %	-12.79%	7.04%	6.85%	9.86%	33.33%	-0.56%	-	-
Horiz. %	145.29%	166.60%	155.64%	145.66%	132.59%	99.44%	100.00%	-
NOSH	3,896,343	3,834,421	3,751,946	3,625,316	3,600,820	3,555,836	3,540,380	1.60%
YoY %	1.61%	2.20%	3.49%	0.68%	1.27%	0.44%	-	-
Horiz. %	110.05%	108.31%	105.98%	102.40%	101.71%	100.44%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Ratio Analysis
NP Margin	20.60%	22.08%	20.49%	23.81%	22.64%	17.23%	8.76%	-
YoY %	-6.70%	7.76%	-13.94%	5.17%	31.40%	96.69%	-	-
Horiz. %	235.16%	252.05%	233.90%	271.80%	258.45%	196.69%	100.00%	-
ROE	21.07%	15.90%	15.34%	16.51%	15.89%	16.36%	8.31%	-
YoY %	32.52%	3.65%	-7.09%	3.90%	-2.87%	96.87%	-	-
Horiz. %	253.55%	191.34%	184.60%	198.68%	191.22%	196.87%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Per Share
RPS	413.29	347.56	336.01	298.77	277.12	284.87	296.90	5.66%
YoY %	18.91%	3.44%	12.46%	7.81%	-2.72%	-4.05%	-	-
Horiz. %	139.20%	117.06%	113.17%	100.63%	93.34%	95.95%	100.00%	-
EPS	84.28	74.09	68.26	71.14	62.75	49.09	25.18	22.29%
YoY %	13.75%	8.54%	-4.05%	13.37%	27.83%	94.96%	-	-
Horiz. %	334.71%	294.24%	271.09%	282.53%	249.21%	194.96%	100.00%	-
DPS	72.50	90.00	110.00	67.50	52.00	35.00	5.00	56.12%
YoY %	-19.44%	-18.18%	62.96%	29.81%	48.57%	600.00%	-	-
Horiz. %	1,450.00%	1,800.00%	2,200.00%	1,350.00%	1,040.00%	700.00%	100.00%	-
NAPS	4.00	4.6608	4.45	4.31	3.95	3.00	3.03	4.73%
YoY %	-14.18%	4.74%	3.25%	9.11%	31.67%	-0.99%	-	-
Horiz. %	132.01%	153.82%	146.86%	142.24%	130.36%	99.01%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 3,625,316
RPS	133.45	110.44	104.47	89.76	82.69	83.94	87.11	7.36%
YoY %	20.83%	5.71%	16.39%	8.55%	-1.49%	-3.64%	-	-
Horiz. %	153.20%	126.78%	119.93%	103.04%	94.93%	96.36%	100.00%	-
EPS	27.21	23.54	21.22	21.37	18.72	14.47	7.39	24.25%
YoY %	15.59%	10.93%	-0.70%	14.16%	29.37%	95.81%	-	-
Horiz. %	368.20%	318.54%	287.14%	289.17%	253.32%	195.81%	100.00%	-
DPS	23.38	28.44	33.88	20.21	15.49	10.31	1.47	58.54%
YoY %	-17.79%	-16.06%	67.64%	30.47%	50.24%	601.36%	-	-
Horiz. %	1,590.48%	1,934.69%	2,304.76%	1,374.83%	1,053.74%	701.36%	100.00%	-
NAPS	1.2916	1.481	1.3836	1.2949	1.1787	0.884	0.889	6.42%
YoY %	-12.79%	7.04%	6.85%	9.86%	33.34%	-0.56%	-	-
Horiz. %	145.29%	166.59%	155.64%	145.66%	132.59%	99.44%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	31/12/01	-
Price	11.50	11.80	11.10	11.80	9.65	7.40	8.30	-
P/RPS	2.78	3.40	3.30	3.95	3.48	2.60	2.80	-0.11%
YoY %	-18.24%	3.03%	-16.46%	13.51%	33.85%	-7.14%	-	-
Horiz. %	99.29%	121.43%	117.86%	141.07%	124.29%	92.86%	100.00%	-
P/EPS	13.65	15.93	16.26	16.59	15.38	15.07	32.96	-13.65%
YoY %	-14.31%	-2.03%	-1.99%	7.87%	2.06%	-54.28%	-	-
Horiz. %	41.41%	48.33%	49.33%	50.33%	46.66%	45.72%	100.00%	-
EY	7.33	6.28	6.15	6.03	6.50	6.63	3.03	15.85%
YoY %	16.72%	2.11%	1.99%	-7.23%	-1.96%	118.81%	-	-
Horiz. %	241.91%	207.26%	202.97%	199.01%	214.52%	218.81%	100.00%	-
DY	6.30	7.63	9.91	5.72	5.39	4.73	0.60	47.95%
YoY %	-17.43%	-23.01%	73.25%	6.12%	13.95%	688.33%	-	-
Horiz. %	1,050.00%	1,271.67%	1,651.67%	953.33%	898.33%	788.33%	100.00%	-
P/NAPS	2.88	2.53	2.49	2.74	2.44	2.47	2.74	0.83%
YoY %	13.83%	1.61%	-9.12%	12.30%	-1.21%	-9.85%	-	-
Horiz. %	105.11%	92.34%	90.88%	100.00%	89.05%	90.15%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	CAGR
Price Multiplier on Announcement Date
Date	20/02/08	21/02/07	15/02/06	18/02/05	25/02/04	17/02/03	07/02/02	-
Price	9.80	13.20	11.00	12.30	11.20	7.85	8.70	-
P/RPS	2.37	3.80	3.27	4.12	4.04	2.76	2.93	-3.47%
YoY %	-37.63%	16.21%	-20.63%	1.98%	46.38%	-5.80%	-	-
Horiz. %	80.89%	129.69%	111.60%	140.61%	137.88%	94.20%	100.00%	-
P/EPS	11.63	17.82	16.12	17.29	17.85	15.99	34.55	-16.58%
YoY %	-34.74%	10.55%	-6.77%	-3.14%	11.63%	-53.72%	-	-
Horiz. %	33.66%	51.58%	46.66%	50.04%	51.66%	46.28%	100.00%	-
EY	8.60	5.61	6.21	5.78	5.60	6.25	2.89	19.92%
YoY %	53.30%	-9.66%	7.44%	3.21%	-10.40%	116.26%	-	-
Horiz. %	297.58%	194.12%	214.88%	200.00%	193.77%	216.26%	100.00%	-
DY	7.40	6.82	10.00	5.49	4.64	4.46	0.57	53.27%
YoY %	8.50%	-31.80%	82.15%	18.32%	4.04%	682.46%	-	-
Horiz. %	1,298.25%	1,196.49%	1,754.39%	963.16%	814.04%	782.46%	100.00%	-
P/NAPS	2.45	2.83	2.47	2.85	2.84	2.62	2.87	-2.60%
YoY %	-13.43%	14.57%	-13.33%	0.35%	8.40%	-8.71%	-	-
Horiz. %	85.37%	98.61%	86.06%	99.30%	98.95%	91.29%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

988

HLIND

HONG LEONG INDUSTRIES BHD

908

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

440

JCY

JCY INTERNATIONAL BERHAD

419

YTLPOWR

YTL POWER INTERNATIONAL BHD

408

GENTING

GENTING BHD

378

UCHITEC

UCHI TECHNOLOGIES BHD

355

GENM

GENTING MALAYSIA BERHAD

295

MAYBANK

MALAYAN BANKING BHD

293

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More