[MAYBANK] YoY TTM Result on 31-Mar-2010 [#3]

Announcement Date
13-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 41.82%
YoY- -28.87%
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 32,784,185 30,541,527 22,112,066 18,681,786 15,037,794 15,874,500 13,963,819 14.01%
PBT 8,517,746 7,677,158 6,706,607 3,189,646 3,514,694 4,398,634 4,227,776 11.36%
Tax -2,004,863 -1,980,426 -1,774,299 -1,259,836 -943,629 -1,085,045 -1,184,081 8.42%
NP 6,512,883 5,696,732 4,932,308 1,929,810 2,571,065 3,313,589 3,043,695 12.40%
-
NP to SH 6,280,182 5,545,034 4,750,211 1,787,553 2,513,227 3,277,795 2,966,190 12.21%
-
Tax Rate 23.54% 25.80% 26.46% 39.50% 26.85% 24.67% 28.01% -
Total Cost 26,271,302 24,844,795 17,179,758 16,751,976 12,466,729 12,560,911 10,920,124 14.44%
-
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 4,720,732 5,178,707 4,381,228 1,286,053 976,006 2,820,683 3,431,242 5.02%
Div Payout % 75.17% 93.39% 92.23% 71.94% 38.83% 86.05% 115.68% -
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 19.87% 18.65% 22.31% 10.33% 17.10% 20.87% 21.80% -
ROE 14.10% 14.93% 15.88% 6.64% 12.87% 16.57% 19.16% -
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 376.40 388.92 295.65 263.98 308.06 324.77 360.84 0.65%
EPS 72.10 70.61 63.51 25.26 51.48 67.06 76.65 -0.93%
DPS 54.20 65.95 58.58 18.17 20.00 57.71 90.00 -7.49%
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 271.75 253.16 183.29 154.85 124.65 131.58 115.75 14.01%
EPS 52.06 45.96 39.37 14.82 20.83 27.17 24.59 12.21%
DPS 39.13 42.93 36.32 10.66 8.09 23.38 28.44 5.02%
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 2.61 2.32 2.71 2.83 1.25 2.60 3.55 -4.61%
P/EPS 13.65 12.76 12.60 29.57 7.50 12.60 16.70 -3.05%
EY 7.33 7.84 7.94 3.38 13.34 7.94 5.99 3.15%
DY 5.51 7.32 7.32 2.43 5.18 6.83 7.03 -3.67%
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 2.54 2.32 2.79 2.92 1.69 2.40 3.44 -4.55%
P/EPS 13.24 12.77 12.99 30.56 10.10 11.63 16.18 -3.03%
EY 7.55 7.83 7.70 3.27 9.90 8.60 6.18 3.12%
DY 5.68 7.31 7.10 2.35 3.85 7.40 7.26 -3.70%
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