[MAYBANK] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 38.51%
YoY- -18.65%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 9,236,464 4,565,126 17,586,337 12,727,469 8,462,348 1,550,248 16,153,942 -31.04%
PBT 2,556,169 1,156,215 1,674,292 2,495,959 1,842,059 881,774 4,086,070 -26.79%
Tax -626,036 -249,462 -923,578 -681,639 -536,635 -311,018 -1,083,730 -30.56%
NP 1,930,133 906,753 750,714 1,814,320 1,305,424 570,756 3,002,340 -25.45%
-
NP to SH 1,875,305 881,803 691,875 1,810,014 1,306,733 572,173 2,928,202 -25.64%
-
Tax Rate 24.49% 21.58% 55.16% 27.31% 29.13% 35.27% 26.52% -
Total Cost 7,306,331 3,658,373 16,835,623 10,913,149 7,156,924 979,492 13,151,602 -32.34%
-
Net Worth 26,895,412 25,955,863 20,282,892 19,525,511 20,229,710 19,941,107 19,273,592 24.79%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 778,428 - 4,612 - - - 2,558,764 -54.66%
Div Payout % 41.51% - 0.67% - - - 87.38% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 26,895,412 25,955,863 20,282,892 19,525,511 20,229,710 19,941,107 19,273,592 24.79%
NOSH 7,076,622 7,077,070 5,765,625 4,881,377 4,881,333 4,882,022 4,873,838 28.13%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 20.90% 19.86% 4.27% 14.26% 15.43% 36.82% 18.59% -
ROE 6.97% 3.40% 3.41% 9.27% 6.46% 2.87% 15.19% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 130.52 64.51 305.02 260.74 173.36 31.75 331.44 -46.18%
EPS 26.50 12.46 12.00 32.91 26.77 11.72 60.08 -41.96%
DPS 11.00 0.00 0.08 0.00 0.00 0.00 52.50 -64.62%
NAPS 3.8006 3.6676 3.5179 4.00 4.1443 4.0846 3.9545 -2.60%
Adjusted Per Share Value based on latest NOSH - 4,881,493
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 76.56 37.84 145.77 105.50 70.14 12.85 133.90 -31.04%
EPS 15.54 7.31 5.73 15.00 10.83 4.74 24.27 -25.65%
DPS 6.45 0.00 0.04 0.00 0.00 0.00 21.21 -54.68%
NAPS 2.2293 2.1515 1.6812 1.6185 1.6768 1.6529 1.5976 24.79%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 6.86 6.65 5.90 3.86 5.10 6.90 7.05 -
P/RPS 5.26 10.31 1.93 1.48 2.94 21.73 2.13 82.39%
P/EPS 25.89 53.37 49.17 10.41 19.05 58.87 11.73 69.27%
EY 3.86 1.87 2.03 9.61 5.25 1.70 8.52 -40.92%
DY 1.60 0.00 0.01 0.00 0.00 0.00 7.45 -64.03%
P/NAPS 1.80 1.81 1.68 0.97 1.23 1.69 1.78 0.74%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 09/02/10 12/11/09 25/08/09 21/05/09 27/02/09 11/11/08 27/08/08 -
Price 6.72 6.84 6.52 5.20 5.10 5.50 7.30 -
P/RPS 5.15 10.60 2.14 1.99 2.94 17.32 2.20 76.02%
P/EPS 25.36 54.90 54.33 14.02 19.05 46.93 12.15 63.10%
EY 3.94 1.82 1.84 7.13 5.25 2.13 8.23 -38.72%
DY 1.64 0.00 0.01 0.00 0.00 0.00 7.19 -62.56%
P/NAPS 1.77 1.86 1.85 1.30 1.23 1.35 1.85 -2.89%

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