[MAYBANK] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 14.19%
YoY- -10.89%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 31,596,032 10,849,081 18,472,928 16,924,696 15,847,750 14,000,150 12,916,430 14.75%
PBT 7,842,080 3,304,102 5,112,338 3,684,118 4,094,662 4,008,494 3,732,968 12.09%
Tax -2,150,538 -864,618 -1,252,072 -1,073,270 -1,138,378 -1,179,658 -1,092,004 10.98%
NP 5,691,542 2,439,484 3,860,266 2,610,848 2,956,284 2,828,836 2,640,964 12.53%
-
NP to SH 5,569,574 2,296,916 3,750,610 2,613,466 2,932,766 2,721,910 2,614,048 12.33%
-
Tax Rate 27.42% 26.17% 24.49% 29.13% 27.80% 29.43% 29.25% -
Total Cost 25,904,490 8,409,597 14,612,662 14,313,848 12,891,466 11,171,314 10,275,466 15.28%
-
Net Worth 35,750,798 32,552,758 26,895,412 20,229,710 19,418,866 17,796,929 16,670,268 12.45%
Dividend
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,911,878 2,318,985 1,556,856 - 2,530,931 3,054,742 - -
Div Payout % 88.19% 100.96% 41.51% - 86.30% 112.23% - -
Equity
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 35,750,798 32,552,758 26,895,412 20,229,710 19,418,866 17,796,929 16,670,268 12.45%
NOSH 7,674,810 7,246,829 7,076,622 4,881,333 3,893,741 3,818,427 3,746,127 11.66%
Ratio Analysis
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 18.01% 22.49% 20.90% 15.43% 18.65% 20.21% 20.45% -
ROE 15.58% 7.06% 13.95% 12.92% 15.10% 15.29% 15.68% -
Per Share
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 411.68 149.71 261.04 346.72 407.01 366.65 344.79 2.76%
EPS 72.56 31.15 53.00 53.54 75.32 71.28 69.78 0.60%
DPS 64.00 32.00 22.00 0.00 65.00 80.00 0.00 -
NAPS 4.6582 4.492 3.8006 4.1443 4.9872 4.6608 4.45 0.70%
Adjusted Per Share Value based on latest NOSH - 4,880,797
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 261.84 89.91 153.09 140.26 131.33 116.02 107.04 14.75%
EPS 46.16 19.03 31.08 21.66 24.30 22.56 21.66 12.34%
DPS 40.71 19.22 12.90 0.00 20.97 25.31 0.00 -
NAPS 2.9627 2.6977 2.2288 1.6765 1.6093 1.4748 1.3815 12.45%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/06/12 30/06/11 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 8.70 8.94 6.86 5.10 11.50 11.80 11.10 -
P/RPS 2.11 5.97 2.63 1.47 2.83 3.22 3.22 -6.29%
P/EPS 11.99 28.21 12.94 9.53 15.27 16.55 15.91 -4.25%
EY 8.34 3.55 7.73 10.50 6.55 6.04 6.29 4.43%
DY 7.36 3.58 3.21 0.00 5.65 6.78 0.00 -
P/NAPS 1.87 1.99 1.80 1.23 2.31 2.53 2.49 -4.30%
Price Multiplier on Announcement Date
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 16/08/12 22/08/11 09/02/10 27/02/09 20/02/08 21/02/07 15/02/06 -
Price 8.94 8.64 6.72 5.10 9.80 13.20 11.00 -
P/RPS 2.17 5.77 2.57 1.47 2.41 3.60 3.19 -5.75%
P/EPS 12.32 27.26 12.68 9.53 13.01 18.52 15.76 -3.71%
EY 8.12 3.67 7.89 10.50 7.69 5.40 6.34 3.87%
DY 7.16 3.70 3.27 0.00 6.63 6.06 0.00 -
P/NAPS 1.92 1.92 1.77 1.23 1.97 2.83 2.47 -3.80%

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