[MAYBANK] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -71.33%
YoY- -76.37%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 18,430,557 18,472,928 18,260,504 17,586,337 16,969,958 16,924,696 6,200,992 106.85%
PBT 5,348,418 5,112,338 4,624,860 1,674,292 3,327,945 3,684,118 3,527,096 32.02%
Tax -1,357,196 -1,252,072 -997,848 -923,578 -908,852 -1,073,270 -1,244,072 5.97%
NP 3,991,222 3,860,266 3,627,012 750,714 2,419,093 2,610,848 2,283,024 45.17%
-
NP to SH 3,874,257 3,750,610 3,527,212 691,875 2,413,352 2,613,466 2,288,692 42.08%
-
Tax Rate 25.38% 24.49% 21.58% 55.16% 27.31% 29.13% 35.27% -
Total Cost 14,439,334 14,612,662 14,633,492 16,835,623 14,550,865 14,313,848 3,917,968 138.78%
-
Net Worth 26,925,616 26,895,412 25,955,863 20,282,892 19,525,511 20,229,710 19,941,107 22.18%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 1,038,168 1,556,856 - 4,612 - - - -
Div Payout % 26.80% 41.51% - 0.67% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 26,925,616 26,895,412 25,955,863 20,282,892 19,525,511 20,229,710 19,941,107 22.18%
NOSH 7,078,423 7,076,622 7,077,070 5,765,625 4,881,377 4,881,333 4,882,022 28.13%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 21.66% 20.90% 19.86% 4.27% 14.26% 15.43% 36.82% -
ROE 14.39% 13.95% 13.59% 3.41% 12.36% 12.92% 11.48% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 260.38 261.04 258.02 305.02 347.65 346.72 127.02 61.44%
EPS 54.73 53.00 49.84 12.00 43.88 53.54 46.88 10.88%
DPS 14.67 22.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 3.8039 3.8006 3.6676 3.5179 4.00 4.1443 4.0846 -4.63%
Adjusted Per Share Value based on latest NOSH - 6,345,856
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 152.74 153.09 151.33 145.74 140.63 140.26 51.39 106.85%
EPS 32.11 31.08 29.23 5.73 20.00 21.66 18.97 42.07%
DPS 8.60 12.90 0.00 0.04 0.00 0.00 0.00 -
NAPS 2.2314 2.2288 2.151 1.6809 1.6181 1.6765 1.6525 22.19%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 7.47 6.86 6.65 5.90 3.86 5.10 6.90 -
P/RPS 2.87 2.63 2.58 1.93 1.11 1.47 5.43 -34.65%
P/EPS 13.65 12.94 13.34 49.17 7.81 9.53 14.72 -4.91%
EY 7.33 7.73 7.49 2.03 12.81 10.50 6.79 5.23%
DY 1.96 3.21 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 1.96 1.80 1.81 1.68 0.97 1.23 1.69 10.39%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 13/05/10 09/02/10 12/11/09 25/08/09 21/05/09 27/02/09 11/11/08 -
Price 7.72 6.72 6.84 6.52 5.20 5.10 5.50 -
P/RPS 2.96 2.57 2.65 2.14 1.50 1.47 4.33 -22.41%
P/EPS 14.10 12.68 13.72 54.33 10.52 9.53 11.73 13.06%
EY 7.09 7.89 7.29 1.84 9.51 10.50 8.52 -11.53%
DY 1.90 3.27 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 2.03 1.77 1.86 1.85 1.30 1.23 1.35 31.28%

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