[MAYBANK] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
21-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 19.66%
YoY- 4.13%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 18,472,928 16,924,696 15,847,750 14,000,150 12,916,430 10,134,534 9,280,326 12.14%
PBT 5,112,338 3,684,118 4,094,662 4,008,494 3,732,968 3,548,680 2,999,070 9.28%
Tax -1,252,072 -1,073,270 -1,138,378 -1,179,658 -1,092,004 -1,051,556 -811,238 7.49%
NP 3,860,266 2,610,848 2,956,284 2,828,836 2,640,964 2,497,124 2,187,832 9.91%
-
NP to SH 3,750,610 2,613,466 2,932,766 2,721,910 2,614,048 2,497,124 2,187,832 9.39%
-
Tax Rate 24.49% 29.13% 27.80% 29.43% 29.25% 29.63% 27.05% -
Total Cost 14,612,662 14,313,848 12,891,466 11,171,314 10,275,466 7,637,410 7,092,494 12.79%
-
Net Worth 26,895,412 20,229,710 19,418,866 17,796,929 16,670,268 15,570,896 14,218,388 11.19%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,556,856 - 2,530,931 3,054,742 - 3,070,826 2,519,714 -7.70%
Div Payout % 41.51% - 86.30% 112.23% - 122.97% 115.17% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 26,895,412 20,229,710 19,418,866 17,796,929 16,670,268 15,570,896 14,218,388 11.19%
NOSH 7,076,622 4,881,333 3,893,741 3,818,427 3,746,127 3,612,737 3,599,592 11.91%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 20.90% 15.43% 18.65% 20.21% 20.45% 24.64% 23.57% -
ROE 13.95% 12.92% 15.10% 15.29% 15.68% 16.04% 15.39% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 261.04 346.72 407.01 366.65 344.79 280.52 257.82 0.20%
EPS 53.00 53.54 75.32 71.28 69.78 69.12 60.78 -2.25%
DPS 22.00 0.00 65.00 80.00 0.00 85.00 70.00 -17.52%
NAPS 3.8006 4.1443 4.9872 4.6608 4.45 4.31 3.95 -0.63%
Adjusted Per Share Value based on latest NOSH - 3,834,421
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 153.09 140.26 131.33 116.02 107.04 83.99 76.91 12.14%
EPS 31.08 21.66 24.30 22.56 21.66 20.69 18.13 9.39%
DPS 12.90 0.00 20.97 25.31 0.00 25.45 20.88 -7.70%
NAPS 2.2288 1.6765 1.6093 1.4748 1.3815 1.2904 1.1783 11.19%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 6.86 5.10 11.50 11.80 11.10 11.80 9.65 -
P/RPS 2.63 1.47 2.83 3.22 3.22 4.21 3.74 -5.69%
P/EPS 12.94 9.53 15.27 16.55 15.91 17.07 15.88 -3.35%
EY 7.73 10.50 6.55 6.04 6.29 5.86 6.30 3.46%
DY 3.21 0.00 5.65 6.78 0.00 7.20 7.25 -12.68%
P/NAPS 1.80 1.23 2.31 2.53 2.49 2.74 2.44 -4.93%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 09/02/10 27/02/09 20/02/08 21/02/07 15/02/06 18/02/05 25/02/04 -
Price 6.72 5.10 9.80 13.20 11.00 12.30 11.20 -
P/RPS 2.57 1.47 2.41 3.60 3.19 4.38 4.34 -8.35%
P/EPS 12.68 9.53 13.01 18.52 15.76 17.80 18.43 -6.03%
EY 7.89 10.50 7.69 5.40 6.34 5.62 5.43 6.41%
DY 3.27 0.00 6.63 6.06 0.00 6.91 6.25 -10.22%
P/NAPS 1.77 1.23 1.97 2.83 2.47 2.85 2.84 -7.57%

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