[MAYBANK] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -1.83%
YoY- 15.59%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
TTM Result
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 21,039,643 18,360,453 14,510,200 16,103,112 13,326,767 12,606,835 10,831,400 10.75%
PBT 6,270,467 2,388,401 3,880,798 4,406,782 4,146,104 3,586,636 3,633,402 8.75%
Tax -1,650,709 -1,012,979 -1,051,176 -1,090,187 -1,202,984 -1,003,937 -1,054,245 7.14%
NP 4,619,758 1,375,422 2,829,622 3,316,595 2,943,120 2,582,699 2,579,157 9.38%
-
NP to SH 4,450,278 1,260,446 2,768,552 3,283,800 2,840,949 2,560,988 2,579,157 8.75%
-
Tax Rate 26.33% 42.41% 27.09% 24.74% 29.01% 27.99% 29.02% -
Total Cost 16,419,885 16,985,031 11,680,578 12,786,517 10,383,647 10,024,136 8,252,243 11.16%
-
Net Worth 31,250,468 26,893,901 19,523,189 15,585,372 17,871,472 16,696,162 15,625,113 11.25%
Dividend
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,381,228 1,286,053 976,006 2,820,683 3,431,242 4,087,767 2,438,981 9.43%
Div Payout % 98.45% 102.03% 35.25% 85.90% 120.78% 159.62% 94.57% -
Equity
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 31,250,468 26,893,901 19,523,189 15,585,372 17,871,472 16,696,162 15,625,113 11.25%
NOSH 7,428,030 7,076,225 4,880,797 3,896,343 3,834,421 3,751,946 3,625,316 11.67%
Ratio Analysis
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 21.96% 7.49% 19.50% 20.60% 22.08% 20.49% 23.81% -
ROE 14.24% 4.69% 14.18% 21.07% 15.90% 15.34% 16.51% -
Per Share
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 283.25 259.47 297.29 413.29 347.56 336.01 298.77 -0.81%
EPS 59.91 17.81 56.72 84.28 74.09 68.26 71.14 -2.60%
DPS 58.98 18.17 20.00 72.50 90.00 110.00 67.50 -2.05%
NAPS 4.2071 3.8006 4.00 4.00 4.6608 4.45 4.31 -0.37%
Adjusted Per Share Value based on latest NOSH - 3,896,343
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 174.40 152.19 120.27 133.48 110.46 104.50 89.78 10.75%
EPS 36.89 10.45 22.95 27.22 23.55 21.23 21.38 8.75%
DPS 36.32 10.66 8.09 23.38 28.44 33.88 20.22 9.43%
NAPS 2.5903 2.2292 1.6183 1.2919 1.4814 1.3839 1.2952 11.25%
Price Multiplier on Financial Quarter End Date
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/06/11 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 8.94 6.86 5.10 11.50 11.80 11.10 11.80 -
P/RPS 3.16 2.64 1.72 2.78 3.40 3.30 3.95 -3.37%
P/EPS 14.92 38.51 8.99 13.65 15.93 16.26 16.59 -1.61%
EY 6.70 2.60 11.12 7.33 6.28 6.15 6.03 1.63%
DY 6.60 2.65 3.92 6.30 7.63 9.91 5.72 2.22%
P/NAPS 2.12 1.80 1.28 2.88 2.53 2.49 2.74 -3.87%
Price Multiplier on Announcement Date
30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/08/11 09/02/10 27/02/09 20/02/08 21/02/07 15/02/06 18/02/05 -
Price 8.64 6.72 5.10 9.80 13.20 11.00 12.30 -
P/RPS 3.05 2.59 1.72 2.37 3.80 3.27 4.12 -4.52%
P/EPS 14.42 37.73 8.99 11.63 17.82 16.12 17.29 -2.75%
EY 6.93 2.65 11.12 8.60 5.61 6.21 5.78 2.83%
DY 6.83 2.70 3.92 7.40 6.82 10.00 5.49 3.41%
P/NAPS 2.05 1.77 1.28 2.45 2.83 2.47 2.85 -4.94%

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