[MAYBANK] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
14-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -17.95%
YoY- -15.49%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 18,260,504 6,200,992 15,688,420 14,160,448 12,652,136 9,864,792 9,094,648 12.30%
PBT 4,624,860 3,527,096 4,056,408 3,483,332 3,787,512 3,172,804 2,802,588 8.69%
Tax -997,848 -1,244,072 -1,048,564 -1,139,640 -1,069,672 -952,648 -797,704 3.79%
NP 3,627,012 2,283,024 3,007,844 2,343,692 2,717,840 2,220,156 2,004,884 10.37%
-
NP to SH 3,527,212 2,288,692 2,941,716 2,274,724 2,691,780 2,220,156 2,004,884 9.86%
-
Tax Rate 21.58% 35.27% 25.85% 32.72% 28.24% 30.03% 28.46% -
Total Cost 14,633,492 3,917,968 12,680,576 11,816,756 9,934,296 7,644,636 7,089,764 12.82%
-
Net Worth 25,955,863 19,941,107 19,903,276 17,738,551 17,214,872 15,189,782 14,078,809 10.72%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 2,723,811 - 7,452,325 - - -
Div Payout % - - 92.59% - 276.85% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 25,955,863 19,941,107 19,903,276 17,738,551 17,214,872 15,189,782 14,078,809 10.72%
NOSH 7,077,070 4,882,022 3,891,158 3,801,742 3,726,162 3,599,474 3,600,718 11.90%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 19.86% 36.82% 19.17% 16.55% 21.48% 22.51% 22.04% -
ROE 13.59% 11.48% 14.78% 12.82% 15.64% 14.62% 14.24% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 258.02 127.02 403.18 372.47 339.55 274.06 252.58 0.35%
EPS 49.84 46.88 75.60 59.84 72.24 61.68 55.68 -1.82%
DPS 0.00 0.00 70.00 0.00 200.00 0.00 0.00 -
NAPS 3.6676 4.0846 5.115 4.6659 4.62 4.22 3.91 -1.06%
Adjusted Per Share Value based on latest NOSH - 3,801,742
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 151.33 51.39 130.01 117.35 104.85 81.75 75.37 12.30%
EPS 29.23 18.97 24.38 18.85 22.31 18.40 16.61 9.86%
DPS 0.00 0.00 22.57 0.00 61.76 0.00 0.00 -
NAPS 2.151 1.6525 1.6494 1.47 1.4266 1.2588 1.1667 10.72%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 6.65 6.90 11.00 11.20 11.60 11.00 9.60 -
P/RPS 2.58 5.43 2.73 3.01 3.42 4.01 3.80 -6.24%
P/EPS 13.34 14.72 14.55 18.72 16.06 17.83 17.24 -4.18%
EY 7.49 6.79 6.87 5.34 6.23 5.61 5.80 4.34%
DY 0.00 0.00 6.36 0.00 17.24 0.00 0.00 -
P/NAPS 1.81 1.69 2.15 2.40 2.51 2.61 2.46 -4.98%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 12/11/09 11/11/08 15/11/07 14/11/06 17/11/05 08/11/04 07/11/03 -
Price 6.84 5.50 11.40 11.50 11.00 11.10 10.10 -
P/RPS 2.65 4.33 2.83 3.09 3.24 4.05 4.00 -6.62%
P/EPS 13.72 11.73 15.08 19.22 15.23 18.00 18.14 -4.54%
EY 7.29 8.52 6.63 5.20 6.57 5.56 5.51 4.77%
DY 0.00 0.00 6.14 0.00 18.18 0.00 0.00 -
P/NAPS 1.86 1.35 2.23 2.46 2.38 2.63 2.58 -5.30%

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