[MAYBANK] YoY Quarter Result on 31-Mar-2009 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -31.49%
YoY- -33.66%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 8,006,093 6,074,346 4,586,454 4,265,121 3,737,527 3,966,139 3,329,087 14.43%
PBT 2,025,511 1,840,485 1,455,145 653,900 1,020,004 1,028,152 946,480 12.40%
Tax -490,459 -474,295 -391,861 -145,004 -252,551 -257,693 -276,596 9.20%
NP 1,535,052 1,366,190 1,063,284 508,896 767,453 770,459 669,884 13.59%
-
NP to SH 1,501,242 1,328,047 1,030,388 503,281 758,606 764,611 639,370 14.01%
-
Tax Rate 24.21% 25.77% 26.93% 22.18% 24.76% 25.06% 29.22% -
Total Cost 6,471,041 4,708,156 3,523,170 3,756,225 2,970,074 3,195,680 2,659,203 14.64%
-
Net Worth 37,136,383 29,916,045 26,919,593 19,525,973 19,778,989 15,479,343 16,891,439 12.87%
Dividend
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 37,136,383 29,916,045 26,919,593 19,525,973 19,778,989 15,479,343 16,891,439 12.87%
NOSH 7,852,903 7,479,011 7,076,840 4,881,493 4,887,925 3,869,835 3,787,318 11.85%
Ratio Analysis
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 19.17% 22.49% 23.18% 11.93% 20.53% 19.43% 20.12% -
ROE 4.04% 4.44% 3.83% 2.58% 3.84% 4.94% 3.79% -
Per Share
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 101.95 81.22 64.81 87.37 76.46 102.49 87.90 2.30%
EPS 19.14 17.76 14.56 9.15 15.52 15.80 16.88 1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.729 4.00 3.8039 4.00 4.0465 4.00 4.46 0.90%
Adjusted Per Share Value based on latest NOSH - 4,881,493
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 66.36 50.35 38.02 35.35 30.98 32.88 27.59 14.43%
EPS 12.44 11.01 8.54 4.17 6.29 6.34 5.30 14.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0782 2.4797 2.2313 1.6185 1.6395 1.2831 1.4001 12.87%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/09/12 30/09/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 9.01 8.00 7.47 3.86 8.45 12.80 11.00 -
P/RPS 8.84 9.85 11.53 4.42 11.05 12.49 12.51 -5.19%
P/EPS 47.13 45.05 51.30 37.44 54.45 64.78 65.16 -4.85%
EY 2.12 2.22 1.95 2.67 1.84 1.54 1.53 5.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.00 1.96 0.97 2.09 3.20 2.47 -3.87%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 09/11/12 14/11/11 13/05/10 21/05/09 14/05/08 11/05/07 15/05/06 -
Price 9.02 8.25 7.72 5.20 7.80 12.40 11.30 -
P/RPS 8.85 10.16 11.91 5.95 10.20 12.10 12.86 -5.58%
P/EPS 47.18 46.46 53.02 50.44 50.26 62.76 66.94 -5.23%
EY 2.12 2.15 1.89 1.98 1.99 1.59 1.49 5.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.06 2.03 1.30 1.93 3.10 2.53 -4.22%

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