[MAYBANK] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 6.33%
YoY- 43.51%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 33,410,728 31,596,032 10,849,081 18,472,928 16,924,696 15,847,750 14,000,150 14.31%
PBT 8,431,152 7,842,080 3,304,102 5,112,338 3,684,118 4,094,662 4,008,494 12.11%
Tax -2,068,742 -2,150,538 -864,618 -1,252,072 -1,073,270 -1,138,378 -1,179,658 9.02%
NP 6,362,410 5,691,542 2,439,484 3,860,266 2,610,848 2,956,284 2,828,836 13.27%
-
NP to SH 6,147,896 5,569,574 2,296,916 3,750,610 2,613,466 2,932,766 2,721,910 13.35%
-
Tax Rate 24.54% 27.42% 26.17% 24.49% 29.13% 27.80% 29.43% -
Total Cost 27,048,318 25,904,490 8,409,597 14,612,662 14,313,848 12,891,466 11,171,314 14.56%
-
Net Worth 43,605,622 35,750,798 32,552,758 26,895,412 20,229,710 19,418,866 17,796,929 14.77%
Dividend
30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,830,729 4,911,878 2,318,985 1,556,856 - 2,530,931 3,054,742 3.54%
Div Payout % 62.31% 88.19% 100.96% 41.51% - 86.30% 112.23% -
Equity
30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 43,605,622 35,750,798 32,552,758 26,895,412 20,229,710 19,418,866 17,796,929 14.77%
NOSH 8,512,733 7,674,810 7,246,829 7,076,622 4,881,333 3,893,741 3,818,427 13.12%
Ratio Analysis
30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 19.04% 18.01% 22.49% 20.90% 15.43% 18.65% 20.21% -
ROE 14.10% 15.58% 7.06% 13.95% 12.92% 15.10% 15.29% -
Per Share
30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 392.48 411.68 149.71 261.04 346.72 407.01 366.65 1.05%
EPS 72.22 72.56 31.15 53.00 53.54 75.32 71.28 0.20%
DPS 45.00 64.00 32.00 22.00 0.00 65.00 80.00 -8.46%
NAPS 5.1224 4.6582 4.492 3.8006 4.1443 4.9872 4.6608 1.46%
Adjusted Per Share Value based on latest NOSH - 7,076,225
30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 276.94 261.90 89.93 153.12 140.29 131.36 116.05 14.31%
EPS 50.96 46.17 19.04 31.09 21.66 24.31 22.56 13.35%
DPS 31.75 40.71 19.22 12.90 0.00 20.98 25.32 3.54%
NAPS 3.6144 2.9634 2.6983 2.2293 1.6768 1.6096 1.4752 14.77%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/06/13 29/06/12 30/06/11 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 10.40 8.70 8.94 6.86 5.10 11.50 11.80 -
P/RPS 2.65 2.11 5.97 2.63 1.47 2.83 3.22 -2.95%
P/EPS 14.40 11.99 28.21 12.94 9.53 15.27 16.55 -2.11%
EY 6.94 8.34 3.55 7.73 10.50 6.55 6.04 2.15%
DY 4.33 7.36 3.58 3.21 0.00 5.65 6.78 -6.66%
P/NAPS 2.03 1.87 1.99 1.80 1.23 2.31 2.53 -3.33%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/08/13 16/08/12 22/08/11 09/02/10 27/02/09 20/02/08 21/02/07 -
Price 10.00 8.94 8.64 6.72 5.10 9.80 13.20 -
P/RPS 2.55 2.17 5.77 2.57 1.47 2.41 3.60 -5.16%
P/EPS 13.85 12.32 27.26 12.68 9.53 13.01 18.52 -4.37%
EY 7.22 8.12 3.67 7.89 10.50 7.69 5.40 4.56%
DY 4.50 7.16 3.70 3.27 0.00 6.63 6.06 -4.47%
P/NAPS 1.95 1.92 1.92 1.77 1.23 1.97 2.83 -5.56%

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