[MAYBANK] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 178.86%
YoY- 54.11%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 4,737,314 4,586,454 4,671,338 4,565,126 4,858,868 4,265,121 4,729,885 0.10%
PBT 1,359,094 1,455,145 1,399,954 1,156,215 -821,668 653,900 960,285 26.13%
Tax -384,061 -391,861 -376,574 -249,462 -241,939 -145,004 -225,617 42.70%
NP 975,033 1,063,284 1,023,380 906,753 -1,063,607 508,896 734,668 20.83%
-
NP to SH 912,474 1,030,388 993,502 881,803 -1,118,140 503,281 734,560 15.60%
-
Tax Rate 28.26% 26.93% 26.90% 21.58% - 22.18% 23.49% -
Total Cost 3,762,281 3,523,170 3,647,958 3,658,373 5,922,475 3,756,225 3,995,217 -3.93%
-
Net Worth 27,881,071 26,919,593 26,893,901 25,955,863 22,324,089 19,525,973 19,523,189 26.89%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,114,728 - 778,384 - 507,668 - - -
Div Payout % 341.35% - 78.35% - 0.00% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 27,881,071 26,919,593 26,893,901 25,955,863 22,324,089 19,525,973 19,523,189 26.89%
NOSH 7,078,929 7,076,840 7,076,225 7,077,070 6,345,856 4,881,493 4,880,797 28.21%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 20.58% 23.18% 21.91% 19.86% -21.89% 11.93% 15.53% -
ROE 3.27% 3.83% 3.69% 3.40% -5.01% 2.58% 3.76% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 66.92 64.81 66.01 64.51 76.57 87.37 96.91 -21.92%
EPS 12.89 14.56 14.04 12.46 -17.62 9.15 13.35 -2.31%
DPS 44.00 0.00 11.00 0.00 8.00 0.00 0.00 -
NAPS 3.9386 3.8039 3.8006 3.6676 3.5179 4.00 4.00 -1.02%
Adjusted Per Share Value based on latest NOSH - 7,077,070
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 39.27 38.02 38.72 37.84 40.27 35.35 39.21 0.10%
EPS 7.56 8.54 8.24 7.31 -9.27 4.17 6.09 15.55%
DPS 25.82 0.00 6.45 0.00 4.21 0.00 0.00 -
NAPS 2.311 2.2313 2.2292 2.1515 1.8504 1.6185 1.6183 26.89%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 7.56 7.47 6.86 6.65 5.90 3.86 5.10 -
P/RPS 11.30 11.53 10.39 10.31 7.71 4.42 5.26 66.72%
P/EPS 58.65 51.30 48.86 53.37 -33.48 37.44 33.89 44.28%
EY 1.71 1.95 2.05 1.87 -2.99 2.67 2.95 -30.54%
DY 5.82 0.00 1.60 0.00 1.36 0.00 0.00 -
P/NAPS 1.92 1.96 1.80 1.81 1.68 0.97 1.28 31.13%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 13/05/10 09/02/10 12/11/09 25/08/09 21/05/09 27/02/09 -
Price 8.13 7.72 6.72 6.84 6.52 5.20 5.10 -
P/RPS 12.15 11.91 10.18 10.60 8.52 5.95 5.26 75.00%
P/EPS 63.07 53.02 47.86 54.90 -37.00 50.44 33.89 51.47%
EY 1.59 1.89 2.09 1.82 -2.70 1.98 2.95 -33.84%
DY 5.41 0.00 1.64 0.00 1.23 0.00 0.00 -
P/NAPS 2.06 2.03 1.77 1.86 1.85 1.30 1.28 37.45%

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