[MAYBANK] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
11-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 4.12%
YoY- 9.21%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 18,430,557 16,969,958 15,548,536 14,621,618 13,049,736 10,075,253 9,384,734 11.90%
PBT 5,348,418 3,327,945 4,089,780 4,043,198 3,750,618 3,581,596 3,373,964 7.97%
Tax -1,357,196 -908,852 -1,095,653 -1,130,029 -1,096,797 -1,001,288 -1,003,577 5.15%
NP 3,991,222 2,419,093 2,994,126 2,913,169 2,653,821 2,580,308 2,370,386 9.06%
-
NP to SH 3,874,257 2,413,352 2,966,652 2,834,088 2,595,192 2,580,308 2,370,386 8.52%
-
Tax Rate 25.38% 27.31% 26.79% 27.95% 29.24% 27.96% 29.74% -
Total Cost 14,439,334 14,550,865 12,554,409 11,708,449 10,395,914 7,494,945 7,014,348 12.78%
-
Net Worth 26,925,616 19,525,511 19,714,077 15,343,510 16,767,750 15,457,117 14,004,866 11.50%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 1,038,168 - 2,111,149 2,045,801 2,506,390 - - -
Div Payout % 26.80% - 71.16% 72.19% 96.58% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 26,925,616 19,525,511 19,714,077 15,343,510 16,767,750 15,457,117 14,004,866 11.50%
NOSH 7,078,423 4,881,377 4,871,883 3,835,877 3,759,585 3,636,968 3,600,222 11.92%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 21.66% 14.26% 19.26% 19.92% 20.34% 25.61% 25.26% -
ROE 14.39% 12.36% 15.05% 18.47% 15.48% 16.69% 16.93% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 260.38 347.65 319.15 381.18 347.11 277.02 260.67 -0.01%
EPS 54.73 43.88 60.89 59.11 69.03 70.95 65.84 -3.03%
DPS 14.67 0.00 43.33 53.33 66.67 0.00 0.00 -
NAPS 3.8039 4.00 4.0465 4.00 4.46 4.25 3.89 -0.37%
Adjusted Per Share Value based on latest NOSH - 3,869,835
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 152.77 140.66 128.88 121.20 108.17 83.51 77.79 11.90%
EPS 32.11 20.00 24.59 23.49 21.51 21.39 19.65 8.52%
DPS 8.61 0.00 17.50 16.96 20.78 0.00 0.00 -
NAPS 2.2318 1.6185 1.6341 1.2718 1.3899 1.2812 1.1609 11.50%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 7.47 3.86 8.45 12.80 11.00 11.30 11.60 -
P/RPS 2.87 1.11 2.65 3.36 3.17 4.08 4.45 -7.04%
P/EPS 13.65 7.81 13.88 17.32 15.94 15.93 17.62 -4.16%
EY 7.33 12.81 7.21 5.77 6.28 6.28 5.68 4.34%
DY 1.96 0.00 5.13 4.17 6.06 0.00 0.00 -
P/NAPS 1.96 0.97 2.09 3.20 2.47 2.66 2.98 -6.74%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 13/05/10 21/05/09 14/05/08 11/05/07 15/05/06 13/05/05 11/05/04 -
Price 7.72 5.20 7.80 12.40 11.30 11.40 9.95 -
P/RPS 2.96 1.50 2.44 3.25 3.26 4.12 3.82 -4.16%
P/EPS 14.10 10.52 12.81 16.78 16.37 16.07 15.11 -1.14%
EY 7.09 9.51 7.81 5.96 6.11 6.22 6.62 1.14%
DY 1.90 0.00 5.56 4.30 5.90 0.00 0.00 -
P/NAPS 2.03 1.30 1.93 3.10 2.53 2.68 2.56 -3.79%

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