[MAYBANK] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 14.19%
YoY- -10.89%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 18,260,504 17,586,337 16,969,958 16,924,696 6,200,992 16,153,942 15,548,536 11.30%
PBT 4,624,860 1,674,292 3,327,945 3,684,118 3,527,096 4,086,070 4,089,780 8.53%
Tax -997,848 -923,578 -908,852 -1,073,270 -1,244,072 -1,083,730 -1,095,653 -6.03%
NP 3,627,012 750,714 2,419,093 2,610,848 2,283,024 3,002,340 2,994,126 13.62%
-
NP to SH 3,527,212 691,875 2,413,352 2,613,466 2,288,692 2,928,202 2,966,652 12.21%
-
Tax Rate 21.58% 55.16% 27.31% 29.13% 35.27% 26.52% 26.79% -
Total Cost 14,633,492 16,835,623 14,550,865 14,313,848 3,917,968 13,151,602 12,554,409 10.74%
-
Net Worth 25,955,863 20,282,892 19,525,511 20,229,710 19,941,107 19,273,592 19,714,077 20.10%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 4,612 - - - 2,558,764 2,111,149 -
Div Payout % - 0.67% - - - 87.38% 71.16% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 25,955,863 20,282,892 19,525,511 20,229,710 19,941,107 19,273,592 19,714,077 20.10%
NOSH 7,077,070 5,765,625 4,881,377 4,881,333 4,882,022 4,873,838 4,871,883 28.23%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 19.86% 4.27% 14.26% 15.43% 36.82% 18.59% 19.26% -
ROE 13.59% 3.41% 12.36% 12.92% 11.48% 15.19% 15.05% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 258.02 305.02 347.65 346.72 127.02 331.44 319.15 -13.20%
EPS 49.84 12.00 43.88 53.54 46.88 60.08 60.89 -12.48%
DPS 0.00 0.08 0.00 0.00 0.00 52.50 43.33 -
NAPS 3.6676 3.5179 4.00 4.1443 4.0846 3.9545 4.0465 -6.33%
Adjusted Per Share Value based on latest NOSH - 4,880,797
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 151.36 145.77 140.66 140.29 51.40 133.90 128.88 11.30%
EPS 29.24 5.73 20.00 21.66 18.97 24.27 24.59 12.22%
DPS 0.00 0.04 0.00 0.00 0.00 21.21 17.50 -
NAPS 2.1515 1.6812 1.6185 1.6768 1.6529 1.5976 1.6341 20.10%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 6.65 5.90 3.86 5.10 6.90 7.05 8.45 -
P/RPS 2.58 1.93 1.11 1.47 5.43 2.13 2.65 -1.76%
P/EPS 13.34 49.17 7.81 9.53 14.72 11.73 13.88 -2.60%
EY 7.49 2.03 12.81 10.50 6.79 8.52 7.21 2.57%
DY 0.00 0.01 0.00 0.00 0.00 7.45 5.13 -
P/NAPS 1.81 1.68 0.97 1.23 1.69 1.78 2.09 -9.13%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 12/11/09 25/08/09 21/05/09 27/02/09 11/11/08 27/08/08 14/05/08 -
Price 6.84 6.52 5.20 5.10 5.50 7.30 7.80 -
P/RPS 2.65 2.14 1.50 1.47 4.33 2.20 2.44 5.65%
P/EPS 13.72 54.33 10.52 9.53 11.73 12.15 12.81 4.67%
EY 7.29 1.84 9.51 10.50 8.52 8.23 7.81 -4.48%
DY 0.00 0.01 0.00 0.00 0.00 7.19 5.56 -
P/NAPS 1.86 1.85 1.30 1.23 1.35 1.85 1.93 -2.43%

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