[MAYBANK] QoQ 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- -31.49%
YoY- -33.66%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 4,671,338 4,565,126 4,858,868 4,265,121 4,729,885 1,550,248 4,492,540 2.62%
PBT 1,399,954 1,156,215 -821,668 653,900 960,285 881,774 1,018,735 23.53%
Tax -376,574 -249,462 -241,939 -145,004 -225,617 -311,018 -261,990 27.27%
NP 1,023,380 906,753 -1,063,607 508,896 734,668 570,756 756,745 22.22%
-
NP to SH 993,502 881,803 -1,118,140 503,281 734,560 572,173 703,213 25.82%
-
Tax Rate 26.90% 21.58% - 22.18% 23.49% 35.27% 25.72% -
Total Cost 3,647,958 3,658,373 5,922,475 3,756,225 3,995,217 979,492 3,735,795 -1.56%
-
Net Worth 26,893,901 25,955,863 22,324,089 19,525,973 19,523,189 19,941,107 19,298,097 24.68%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 778,384 - 507,668 - - - 976,006 -13.96%
Div Payout % 78.35% - 0.00% - - - 138.79% -
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 26,893,901 25,955,863 22,324,089 19,525,973 19,523,189 19,941,107 19,298,097 24.68%
NOSH 7,076,225 7,077,070 6,345,856 4,881,493 4,880,797 4,882,022 4,880,034 28.02%
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 21.91% 19.86% -21.89% 11.93% 15.53% 36.82% 16.84% -
ROE 3.69% 3.40% -5.01% 2.58% 3.76% 2.87% 3.64% -
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 66.01 64.51 76.57 87.37 96.91 31.75 92.06 -19.84%
EPS 14.04 12.46 -17.62 9.15 13.35 11.72 14.41 -1.71%
DPS 11.00 0.00 8.00 0.00 0.00 0.00 20.00 -32.79%
NAPS 3.8006 3.6676 3.5179 4.00 4.00 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 38.72 37.84 40.27 35.35 39.21 12.85 37.24 2.62%
EPS 8.24 7.31 -9.27 4.17 6.09 4.74 5.83 25.86%
DPS 6.45 0.00 4.21 0.00 0.00 0.00 8.09 -13.98%
NAPS 2.2292 2.1515 1.8504 1.6185 1.6183 1.6529 1.5996 24.68%
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 10.39 10.31 7.71 4.42 5.26 21.73 7.66 22.46%
P/EPS 48.86 53.37 -33.48 37.44 33.89 58.87 48.92 -0.08%
EY 2.05 1.87 -2.99 2.67 2.95 1.70 2.04 0.32%
DY 1.60 0.00 1.36 0.00 0.00 0.00 2.84 -31.71%
P/NAPS 1.80 1.81 1.68 0.97 1.28 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 10.18 10.60 8.52 5.95 5.26 17.32 7.93 18.06%
P/EPS 47.86 54.90 -37.00 50.44 33.89 46.93 50.66 -3.70%
EY 2.09 1.82 -2.70 1.98 2.95 2.13 1.97 4.00%
DY 1.64 0.00 1.23 0.00 0.00 0.00 2.74 -28.91%
P/NAPS 1.77 1.86 1.85 1.30 1.28 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