[MAYBANK] QoQ TTM Result on 31-Dec-2005 [#2]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	13,161,985	12,784,907	13,446,749	12,606,835	11,912,723	11,215,887	10,922,185	13.22%
YoY %	2.95%	-4.92%	6.66%	5.83%	6.21%	2.69%	-	-
Horiz. %	120.51%	117.05%	123.11%	115.42%	109.07%	102.69%	100.00%	-
PBT	3,932,296	4,008,341	3,621,259	3,586,636	3,648,169	3,494,492	3,514,321	7.77%
YoY %	-1.90%	10.69%	0.97%	-1.69%	4.40%	-0.56%	-	-
Horiz. %	111.89%	114.06%	103.04%	102.06%	103.81%	99.44%	100.00%	-
Tax	-1,176,649	-1,159,157	-1,055,345	-1,003,937	-1,012,969	-983,713	-932,369	16.76%
YoY %	-1.51%	-9.84%	-5.12%	0.89%	-2.97%	-5.51%	-	-
Horiz. %	126.20%	124.32%	113.19%	107.68%	108.64%	105.51%	100.00%	-
NP	2,755,647	2,849,184	2,565,914	2,582,699	2,635,200	2,510,779	2,581,952	4.43%
YoY %	-3.28%	11.04%	-0.65%	-1.99%	4.96%	-2.76%	-	-
Horiz. %	106.73%	110.35%	99.38%	100.03%	102.06%	97.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,682,754	2,787,018	2,513,689	2,560,988	2,620,432	2,502,526	2,581,952	2.58%
YoY %	-3.74%	10.87%	-1.85%	-2.27%	4.71%	-3.08%	-	-
Horiz. %	103.90%	107.94%	97.36%	99.19%	101.49%	96.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.92%	28.92%	29.14%	27.99%	27.77%	28.15%	26.53%	-
YoY %	3.46%	-0.75%	4.11%	0.79%	-1.35%	6.11%	-	-
Horiz. %	112.78%	109.01%	109.84%	105.50%	104.67%	106.11%	100.00%	-
Total Cost	10,406,338	9,935,723	10,880,835	10,024,136	9,277,523	8,705,108	8,340,233	15.88%
YoY %	4.74%	-8.69%	8.55%	8.05%	6.58%	4.37%	-	-
Horiz. %	124.77%	119.13%	130.46%	120.19%	111.24%	104.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,738,551	16,756,965	16,891,439	16,696,162	17,214,872	16,351,443	15,664,752	8.63%
YoY %	5.86%	-0.80%	1.17%	-3.01%	5.28%	4.38%	-	-
Horiz. %	113.24%	106.97%	107.83%	106.58%	109.90%	104.38%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	1,897,473	3,760,554	4,087,767	4,087,767	5,628,527	3,765,445	2,438,981	-15.39%
YoY %	-49.54%	-8.00%	0.00%	-27.37%	49.48%	54.39%	-	-
Horiz. %	77.80%	154.19%	167.60%	167.60%	230.77%	154.39%	100.00%	-
Div Payout %	70.73%	134.93%	162.62%	159.62%	214.79%	150.47%	94.46%	-
YoY %	-47.58%	-17.03%	1.88%	-25.69%	42.75%	59.29%	-	-
Horiz. %	74.88%	142.84%	172.16%	168.98%	227.39%	159.29%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	17,738,551	16,756,965	16,891,439	16,696,162	17,214,872	16,351,443	15,664,752	8.63%
YoY %	5.86%	-0.80%	1.17%	-3.01%	5.28%	4.38%	-	-
Horiz. %	113.24%	106.97%	107.83%	106.58%	109.90%	104.38%	100.00%	-
NOSH	3,801,742	3,794,946	3,787,318	3,751,946	3,726,162	3,707,810	3,685,824	2.08%
YoY %	0.18%	0.20%	0.94%	0.69%	0.49%	0.60%	-	-
Horiz. %	103.14%	102.96%	102.75%	101.79%	101.09%	100.60%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	20.94%	22.29%	19.08%	20.49%	22.12%	22.39%	23.64%	-
YoY %	-6.06%	16.82%	-6.88%	-7.37%	-1.21%	-5.29%	-	-
Horiz. %	88.58%	94.29%	80.71%	86.68%	93.57%	94.71%	100.00%	-
ROE	15.12%	16.63%	14.88%	15.34%	15.22%	15.30%	16.48%	-
YoY %	-9.08%	11.76%	-3.00%	0.79%	-0.52%	-7.16%	-	-
Horiz. %	91.75%	100.91%	90.29%	93.08%	92.35%	92.84%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	346.21	336.89	355.05	336.01	319.70	302.49	296.33	10.91%
YoY %	2.77%	-5.11%	5.67%	5.10%	5.69%	2.08%	-	-
Horiz. %	116.83%	113.69%	119.82%	113.39%	107.89%	102.08%	100.00%	-
EPS	70.57	73.44	66.37	68.26	70.33	67.49	70.05	0.49%
YoY %	-3.91%	10.65%	-2.77%	-2.94%	4.21%	-3.65%	-	-
Horiz. %	100.74%	104.84%	94.75%	97.44%	100.40%	96.35%	100.00%	-
DPS	50.00	100.00	107.93	110.00	151.05	101.55	66.17	-17.02%
YoY %	-50.00%	-7.35%	-1.88%	-27.18%	48.74%	53.47%	-	-
Horiz. %	75.56%	151.13%	163.11%	166.24%	228.28%	153.47%	100.00%	-
NAPS	4.6659	4.4156	4.46	4.45	4.62	4.41	4.25	6.41%
YoY %	5.67%	-1.00%	0.22%	-3.68%	4.76%	3.76%	-	-
Horiz. %	109.79%	103.90%	104.94%	104.71%	108.71%	103.76%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 3,751,946
RPS	109.10	105.97	111.46	104.50	98.74	92.97	90.53	13.23%
YoY %	2.95%	-4.93%	6.66%	5.83%	6.21%	2.70%	-	-
Horiz. %	120.51%	117.06%	123.12%	115.43%	109.07%	102.70%	100.00%	-
EPS	22.24	23.10	20.84	21.23	21.72	20.74	21.40	2.59%
YoY %	-3.72%	10.84%	-1.84%	-2.26%	4.73%	-3.08%	-	-
Horiz. %	103.93%	107.94%	97.38%	99.21%	101.50%	96.92%	100.00%	-
DPS	15.73	31.17	33.88	33.88	46.65	31.21	20.22	-15.40%
YoY %	-49.53%	-8.00%	0.00%	-27.37%	49.47%	54.35%	-	-
Horiz. %	77.79%	154.15%	167.56%	167.56%	230.71%	154.35%	100.00%	-
NAPS	1.4703	1.389	1.4001	1.3839	1.4269	1.3554	1.2984	8.63%
YoY %	5.85%	-0.79%	1.17%	-3.01%	5.28%	4.39%	-	-
Horiz. %	113.24%	106.98%	107.83%	106.59%	109.90%	104.39%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	11.20	10.70	11.00	11.10	11.60	10.90	11.30	-
P/RPS	3.24	3.18	3.10	3.30	3.63	3.60	3.81	-10.23%
YoY %	1.89%	2.58%	-6.06%	-9.09%	0.83%	-5.51%	-	-
Horiz. %	85.04%	83.46%	81.36%	86.61%	95.28%	94.49%	100.00%	-
P/EPS	15.87	14.57	16.57	16.26	16.49	16.15	16.13	-1.07%
YoY %	8.92%	-12.07%	1.91%	-1.39%	2.11%	0.12%	-	-
Horiz. %	98.39%	90.33%	102.73%	100.81%	102.23%	100.12%	100.00%	-
EY	6.30	6.86	6.03	6.15	6.06	6.19	6.20	1.07%
YoY %	-8.16%	13.76%	-1.95%	1.49%	-2.10%	-0.16%	-	-
Horiz. %	101.61%	110.65%	97.26%	99.19%	97.74%	99.84%	100.00%	-
DY	4.46	9.35	9.81	9.91	13.02	9.32	5.86	-16.62%
YoY %	-52.30%	-4.69%	-1.01%	-23.89%	39.70%	59.04%	-	-
Horiz. %	76.11%	159.56%	167.41%	169.11%	222.18%	159.04%	100.00%	-
P/NAPS	2.40	2.42	2.47	2.49	2.51	2.47	2.66	-6.62%
YoY %	-0.83%	-2.02%	-0.80%	-0.80%	1.62%	-7.14%	-	-
Horiz. %	90.23%	90.98%	92.86%	93.61%	94.36%	92.86%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	14/11/06	24/08/06	15/05/06	15/02/06	17/11/05	01/09/05	13/05/05	-
Price	11.50	10.80	11.30	11.00	11.00	11.30	11.40	-
P/RPS	3.32	3.21	3.18	3.27	3.44	3.74	3.85	-9.39%
YoY %	3.43%	0.94%	-2.75%	-4.94%	-8.02%	-2.86%	-	-
Horiz. %	86.23%	83.38%	82.60%	84.94%	89.35%	97.14%	100.00%	-
P/EPS	16.30	14.71	17.03	16.12	15.64	16.74	16.27	0.12%
YoY %	10.81%	-13.62%	5.65%	3.07%	-6.57%	2.89%	-	-
Horiz. %	100.18%	90.41%	104.67%	99.08%	96.13%	102.89%	100.00%	-
EY	6.14	6.80	5.87	6.21	6.39	5.97	6.14	0.00%
YoY %	-9.71%	15.84%	-5.48%	-2.82%	7.04%	-2.77%	-	-
Horiz. %	100.00%	110.75%	95.60%	101.14%	104.07%	97.23%	100.00%	-
DY	4.35	9.26	9.55	10.00	13.73	8.99	5.80	-17.43%
YoY %	-53.02%	-3.04%	-4.50%	-27.17%	52.73%	55.00%	-	-
Horiz. %	75.00%	159.66%	164.66%	172.41%	236.72%	155.00%	100.00%	-
P/NAPS	2.46	2.45	2.53	2.47	2.38	2.56	2.68	-5.54%
YoY %	0.41%	-3.16%	2.43%	3.78%	-7.03%	-4.48%	-	-
Horiz. %	91.79%	91.42%	94.40%	92.16%	88.81%	95.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos