[MAYBANK] YoY Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -21.84%
YoY- -22.2%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 31,491,676 20,512,328 18,260,504 6,200,992 15,688,420 14,160,448 12,652,136 15.05%
PBT 7,578,288 6,302,292 4,624,860 3,527,096 4,056,408 3,483,332 3,787,512 11.25%
Tax -2,115,608 -1,557,244 -997,848 -1,244,072 -1,048,564 -1,139,640 -1,069,672 11.05%
NP 5,462,680 4,745,048 3,627,012 2,283,024 3,007,844 2,343,692 2,717,840 11.33%
-
NP to SH 5,387,524 4,570,400 3,527,212 2,288,692 2,941,716 2,274,724 2,691,780 11.25%
-
Tax Rate 27.92% 24.71% 21.58% 35.27% 25.85% 32.72% 28.24% -
Total Cost 26,028,996 15,767,280 14,633,492 3,917,968 12,680,576 11,816,756 9,934,296 15.96%
-
Net Worth 34,012,756 29,323,712 25,955,863 19,941,107 19,903,276 17,738,551 17,214,872 11.03%
Dividend
31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - 2,723,811 - 7,452,325 -
Div Payout % - - - - 92.59% - 276.85% -
Equity
31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 34,012,756 29,323,712 25,955,863 19,941,107 19,903,276 17,738,551 17,214,872 11.03%
NOSH 7,639,711 7,187,008 7,077,070 4,882,022 3,891,158 3,801,742 3,726,162 11.67%
Ratio Analysis
31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 17.35% 23.13% 19.86% 36.82% 19.17% 16.55% 21.48% -
ROE 15.84% 15.59% 13.59% 11.48% 14.78% 12.82% 15.64% -
Per Share
31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 412.21 285.41 258.02 127.02 403.18 372.47 339.55 3.02%
EPS 70.52 62.40 49.84 46.88 75.60 59.84 72.24 -0.36%
DPS 0.00 0.00 0.00 0.00 70.00 0.00 200.00 -
NAPS 4.4521 4.0801 3.6676 4.0846 5.115 4.6659 4.62 -0.56%
Adjusted Per Share Value based on latest NOSH - 4,882,022
31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 260.97 169.99 151.33 51.39 130.01 117.35 104.85 15.05%
EPS 44.65 37.88 29.23 18.97 24.38 18.85 22.31 11.25%
DPS 0.00 0.00 0.00 0.00 22.57 0.00 61.76 -
NAPS 2.8187 2.4301 2.151 1.6525 1.6494 1.47 1.4266 11.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/03/12 31/03/11 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 8.87 8.96 6.65 6.90 11.00 11.20 11.60 -
P/RPS 2.15 3.14 2.58 5.43 2.73 3.01 3.42 -6.88%
P/EPS 12.58 14.09 13.34 14.72 14.55 18.72 16.06 -3.68%
EY 7.95 7.10 7.49 6.79 6.87 5.34 6.23 3.81%
DY 0.00 0.00 0.00 0.00 6.36 0.00 17.24 -
P/NAPS 1.99 2.20 1.81 1.69 2.15 2.40 2.51 -3.50%
Price Multiplier on Announcement Date
31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/05/12 12/05/11 12/11/09 11/11/08 15/11/07 14/11/06 17/11/05 -
Price 8.50 8.74 6.84 5.50 11.40 11.50 11.00 -
P/RPS 2.06 3.06 2.65 4.33 2.83 3.09 3.24 -6.72%
P/EPS 12.05 13.74 13.72 11.73 15.08 19.22 15.23 -3.53%
EY 8.30 7.28 7.29 8.52 6.63 5.20 6.57 3.65%
DY 0.00 0.00 0.00 0.00 6.14 0.00 18.18 -
P/NAPS 1.91 2.14 1.86 1.35 2.23 2.46 2.38 -3.32%

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