[MAYBANK] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 112.67%
YoY- 43.51%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 5,001,923 18,560,232 13,822,918 9,236,464 4,565,126 17,586,337 12,727,469 -46.31%
PBT 1,404,345 5,370,408 4,011,314 2,556,169 1,156,215 1,674,292 2,495,959 -31.82%
Tax -350,705 -1,401,958 -1,017,897 -626,036 -249,462 -923,578 -681,639 -35.76%
NP 1,053,640 3,968,450 2,993,417 1,930,133 906,753 750,714 1,814,320 -30.37%
-
NP to SH 1,028,114 3,818,167 2,905,693 1,875,305 881,803 691,875 1,810,014 -31.38%
-
Tax Rate 24.97% 26.11% 25.38% 24.49% 21.58% 55.16% 27.31% -
Total Cost 3,948,283 14,591,782 10,829,501 7,306,331 3,658,373 16,835,623 10,913,149 -49.19%
-
Net Worth 28,308,160 27,879,557 26,925,617 26,895,412 25,955,863 20,282,892 19,525,511 28.06%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 3,893,199 778,626 778,428 - 4,612 - -
Div Payout % - 101.97% 26.80% 41.51% - 0.67% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 28,308,160 27,879,557 26,925,617 26,895,412 25,955,863 20,282,892 19,525,511 28.06%
NOSH 7,075,801 7,078,544 7,078,424 7,076,622 7,077,070 5,765,625 4,881,377 28.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 21.06% 21.38% 21.66% 20.90% 19.86% 4.27% 14.26% -
ROE 3.63% 13.70% 10.79% 6.97% 3.40% 3.41% 9.27% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 70.69 262.20 195.28 130.52 64.51 305.02 260.74 -58.07%
EPS 14.53 53.94 41.05 26.50 12.46 12.00 32.91 -41.98%
DPS 0.00 55.00 11.00 11.00 0.00 0.08 0.00 -
NAPS 4.0007 3.9386 3.8039 3.8006 3.6676 3.5179 4.00 0.01%
Adjusted Per Share Value based on latest NOSH - 7,076,225
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 41.45 153.81 114.55 76.54 37.83 145.74 105.47 -46.31%
EPS 8.52 31.64 24.08 15.54 7.31 5.73 15.00 -31.39%
DPS 0.00 32.26 6.45 6.45 0.00 0.04 0.00 -
NAPS 2.3459 2.3104 2.2314 2.2288 2.151 1.6809 1.6181 28.06%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 8.80 7.56 7.47 6.86 6.65 5.90 3.86 -
P/RPS 12.45 2.88 3.83 5.26 10.31 1.93 1.48 313.08%
P/EPS 60.56 14.02 18.20 25.89 53.37 49.17 10.41 223.11%
EY 1.65 7.13 5.50 3.86 1.87 2.03 9.61 -69.07%
DY 0.00 7.28 1.47 1.60 0.00 0.01 0.00 -
P/NAPS 2.20 1.92 1.96 1.80 1.81 1.68 0.97 72.53%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 12/11/10 20/08/10 13/05/10 09/02/10 12/11/09 25/08/09 21/05/09 -
Price 9.20 8.13 7.72 6.72 6.84 6.52 5.20 -
P/RPS 13.01 3.10 3.95 5.15 10.60 2.14 1.99 249.23%
P/EPS 63.32 15.07 18.81 25.36 54.90 54.33 14.02 172.97%
EY 1.58 6.63 5.32 3.94 1.82 1.84 7.13 -63.34%
DY 0.00 6.77 1.42 1.64 0.00 0.01 0.00 -
P/NAPS 2.30 2.06 2.03 1.77 1.86 1.85 1.30 46.23%

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