[MAYBANK] YoY Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 51.73%
YoY- 4.68%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 16,923,426 13,822,918 12,727,469 11,661,402 10,966,214 9,787,302 7,556,440 13.19%
PBT 5,144,587 4,011,314 2,495,959 3,067,335 3,032,399 2,812,964 2,686,197 10.50%
Tax -1,338,913 -1,017,897 -681,639 -821,740 -847,522 -822,598 -750,966 9.29%
NP 3,805,674 2,993,417 1,814,320 2,245,595 2,184,877 1,990,366 1,935,231 10.95%
-
NP to SH 3,624,963 2,905,693 1,810,014 2,224,989 2,125,566 1,946,394 1,935,231 10.13%
-
Tax Rate 26.03% 25.38% 27.31% 26.79% 27.95% 29.24% 27.96% -
Total Cost 13,117,752 10,829,501 10,913,149 9,415,807 8,781,337 7,796,936 5,621,209 13.91%
-
Net Worth 29,916,045 26,925,617 19,525,511 19,714,076 15,343,511 16,767,749 15,457,116 10.68%
Dividend
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 2,393,283 778,626 - 1,583,362 1,534,351 1,879,792 - -
Div Payout % 66.02% 26.80% - 71.16% 72.19% 96.58% - -
Equity
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 29,916,045 26,925,617 19,525,511 19,714,076 15,343,511 16,767,749 15,457,116 10.68%
NOSH 7,479,011 7,078,424 4,881,377 4,871,883 3,835,877 3,759,585 3,636,968 11.72%
Ratio Analysis
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 22.49% 21.66% 14.26% 19.26% 19.92% 20.34% 25.61% -
ROE 12.12% 10.79% 9.27% 11.29% 13.85% 11.61% 12.52% -
Per Share
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 226.28 195.28 260.74 239.36 285.89 260.33 207.77 1.32%
EPS 48.47 41.05 32.91 45.67 44.33 51.77 53.21 -1.42%
DPS 32.00 11.00 0.00 32.50 40.00 50.00 0.00 -
NAPS 4.00 3.8039 4.00 4.0465 4.00 4.46 4.25 -0.92%
Adjusted Per Share Value based on latest NOSH - 4,887,925
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 140.25 114.55 105.47 96.64 90.88 81.11 62.62 13.19%
EPS 30.04 24.08 15.00 18.44 17.61 16.13 16.04 10.12%
DPS 19.83 6.45 0.00 13.12 12.72 15.58 0.00 -
NAPS 2.4792 2.2314 1.6181 1.6337 1.2715 1.3896 1.2809 10.68%
Price Multiplier on Financial Quarter End Date
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/09/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 8.00 7.47 3.86 8.45 12.80 11.00 11.30 -
P/RPS 3.54 3.83 1.48 3.53 4.48 4.23 5.44 -6.39%
P/EPS 16.51 18.20 10.41 18.50 23.10 21.25 21.24 -3.79%
EY 6.06 5.50 9.61 5.40 4.33 4.71 4.71 3.95%
DY 4.00 1.47 0.00 3.85 3.13 4.55 0.00 -
P/NAPS 2.00 1.96 0.97 2.09 3.20 2.47 2.66 -4.28%
Price Multiplier on Announcement Date
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 14/11/11 13/05/10 21/05/09 14/05/08 11/05/07 15/05/06 13/05/05 -
Price 8.25 7.72 5.20 7.80 12.40 11.30 11.40 -
P/RPS 3.65 3.95 1.99 3.26 4.34 4.34 5.49 -6.08%
P/EPS 17.02 18.81 14.02 17.08 22.38 21.83 21.42 -3.47%
EY 5.87 5.32 7.13 5.86 4.47 4.58 4.67 3.57%
DY 3.88 1.42 0.00 4.17 3.23 4.42 0.00 -
P/NAPS 2.06 2.03 1.30 1.93 3.10 2.53 2.68 -3.96%

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