[MAYBANK] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -7.45%
YoY- 29.32%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 20,512,328 18,260,504 6,200,992 15,688,420 14,160,448 12,652,136 9,864,792 11.91%
PBT 6,302,292 4,624,860 3,527,096 4,056,408 3,483,332 3,787,512 3,172,804 11.13%
Tax -1,557,244 -997,848 -1,244,072 -1,048,564 -1,139,640 -1,069,672 -952,648 7.85%
NP 4,745,048 3,627,012 2,283,024 3,007,844 2,343,692 2,717,840 2,220,156 12.39%
-
NP to SH 4,570,400 3,527,212 2,288,692 2,941,716 2,274,724 2,691,780 2,220,156 11.74%
-
Tax Rate 24.71% 21.58% 35.27% 25.85% 32.72% 28.24% 30.03% -
Total Cost 15,767,280 14,633,492 3,917,968 12,680,576 11,816,756 9,934,296 7,644,636 11.77%
-
Net Worth 29,323,712 25,955,863 19,941,107 19,903,276 17,738,551 17,214,872 15,189,782 10.64%
Dividend
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 2,723,811 - 7,452,325 - -
Div Payout % - - - 92.59% - 276.85% - -
Equity
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 29,323,712 25,955,863 19,941,107 19,903,276 17,738,551 17,214,872 15,189,782 10.64%
NOSH 7,187,008 7,077,070 4,882,022 3,891,158 3,801,742 3,726,162 3,599,474 11.22%
Ratio Analysis
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 23.13% 19.86% 36.82% 19.17% 16.55% 21.48% 22.51% -
ROE 15.59% 13.59% 11.48% 14.78% 12.82% 15.64% 14.62% -
Per Share
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 285.41 258.02 127.02 403.18 372.47 339.55 274.06 0.62%
EPS 62.40 49.84 46.88 75.60 59.84 72.24 61.68 0.17%
DPS 0.00 0.00 0.00 70.00 0.00 200.00 0.00 -
NAPS 4.0801 3.6676 4.0846 5.115 4.6659 4.62 4.22 -0.51%
Adjusted Per Share Value based on latest NOSH - 3,891,158
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 170.03 151.36 51.40 130.04 117.37 104.87 81.77 11.91%
EPS 37.88 29.24 18.97 24.38 18.86 22.31 18.40 11.74%
DPS 0.00 0.00 0.00 22.58 0.00 61.77 0.00 -
NAPS 2.4306 2.1515 1.6529 1.6498 1.4703 1.4269 1.2591 10.64%
Price Multiplier on Financial Quarter End Date
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 31/03/11 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 8.96 6.65 6.90 11.00 11.20 11.60 11.00 -
P/RPS 3.14 2.58 5.43 2.73 3.01 3.42 4.01 -3.69%
P/EPS 14.09 13.34 14.72 14.55 18.72 16.06 17.83 -3.55%
EY 7.10 7.49 6.79 6.87 5.34 6.23 5.61 3.68%
DY 0.00 0.00 0.00 6.36 0.00 17.24 0.00 -
P/NAPS 2.20 1.81 1.69 2.15 2.40 2.51 2.61 -2.59%
Price Multiplier on Announcement Date
31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 12/05/11 12/11/09 11/11/08 15/11/07 14/11/06 17/11/05 08/11/04 -
Price 8.74 6.84 5.50 11.40 11.50 11.00 11.10 -
P/RPS 3.06 2.65 4.33 2.83 3.09 3.24 4.05 -4.21%
P/EPS 13.74 13.72 11.73 15.08 19.22 15.23 18.00 -4.06%
EY 7.28 7.29 8.52 6.63 5.20 6.57 5.56 4.23%
DY 0.00 0.00 0.00 6.14 0.00 18.18 0.00 -
P/NAPS 2.14 1.86 1.35 2.23 2.46 2.38 2.63 -3.12%

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