[MAYBANK] YoY Cumulative 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- 112.67%
YoY- 43.51%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 16,705,364 15,798,016 10,849,081 9,236,464 8,462,348 7,923,875 7,000,075 14.31%
PBT 4,215,576 3,921,040 3,304,102 2,556,169 1,842,059 2,047,331 2,004,247 12.11%
Tax -1,034,371 -1,075,269 -864,618 -626,036 -536,635 -569,189 -589,829 9.02%
NP 3,181,205 2,845,771 2,439,484 1,930,133 1,305,424 1,478,142 1,414,418 13.27%
-
NP to SH 3,073,948 2,784,787 2,296,916 1,875,305 1,306,733 1,466,383 1,360,955 13.35%
-
Tax Rate 24.54% 27.42% 26.17% 24.49% 29.13% 27.80% 29.43% -
Total Cost 13,524,159 12,952,245 8,409,597 7,306,331 7,156,924 6,445,733 5,585,657 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 1,915,364 2,455,939 2,318,985 778,428 - 1,265,465 1,527,371 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 7.05% 7.79% 7.06% 6.97% 6.46% 7.55% 7.65% -
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 196.24 205.84 149.71 130.52 173.36 203.50 183.32 1.05%
EPS 36.11 36.28 31.15 26.50 26.77 37.66 35.64 0.20%
DPS 22.50 32.00 32.00 11.00 0.00 32.50 40.00 -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 138.47 130.95 89.93 76.56 70.14 65.68 58.02 14.31%
EPS 25.48 23.08 19.04 15.54 10.83 12.15 11.28 13.35%
DPS 15.88 20.36 19.22 6.45 0.00 10.49 12.66 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 5.30 4.23 5.97 5.26 2.94 5.65 6.44 -2.95%
P/EPS 28.80 23.98 28.21 25.89 19.05 30.54 33.11 -2.12%
EY 3.47 4.17 3.55 3.86 5.25 3.27 3.02 2.15%
DY 2.16 3.68 3.58 1.60 0.00 2.83 3.39 -6.69%
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 5.10 4.34 5.77 5.15 2.94 4.82 7.20 -5.16%
P/EPS 27.69 24.64 27.26 25.36 19.05 26.02 37.04 -4.37%
EY 3.61 4.06 3.67 3.94 5.25 3.84 2.70 4.56%
DY 2.25 3.58 3.70 1.64 0.00 3.32 3.03 -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