[MAYBANK] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 0.13%
YoY- -15.69%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 28,609,780 21,039,643 18,360,453 14,510,200 16,103,112 13,326,767 12,606,835 13.43%
PBT 7,492,132 6,270,467 2,388,401 3,880,798 4,406,782 4,146,104 3,586,636 11.99%
Tax -1,964,262 -1,650,709 -1,012,979 -1,051,176 -1,090,187 -1,202,984 -1,003,937 10.87%
NP 5,527,870 4,619,758 1,375,422 2,829,622 3,316,595 2,943,120 2,582,699 12.41%
-
NP to SH 5,371,839 4,450,278 1,260,446 2,768,552 3,283,800 2,840,949 2,560,988 12.06%
-
Tax Rate 26.22% 26.33% 42.41% 27.09% 24.74% 29.01% 27.99% -
Total Cost 23,081,910 16,419,885 16,985,031 11,680,578 12,786,517 10,383,647 10,024,136 13.68%
-
Net Worth 35,924,617 31,250,468 26,893,901 19,523,189 15,585,372 17,871,472 16,696,162 12.50%
Dividend
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 5,178,707 4,381,228 1,286,053 976,006 2,820,683 3,431,242 4,087,767 3.70%
Div Payout % 96.40% 98.45% 102.03% 35.25% 85.90% 120.78% 159.62% -
Equity
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 35,924,617 31,250,468 26,893,901 19,523,189 15,585,372 17,871,472 16,696,162 12.50%
NOSH 7,712,124 7,428,030 7,076,225 4,880,797 3,896,343 3,834,421 3,751,946 11.72%
Ratio Analysis
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 19.32% 21.96% 7.49% 19.50% 20.60% 22.08% 20.49% -
ROE 14.95% 14.24% 4.69% 14.18% 21.07% 15.90% 15.34% -
Per Share
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 370.97 283.25 259.47 297.29 413.29 347.56 336.01 1.53%
EPS 69.65 59.91 17.81 56.72 84.28 74.09 68.26 0.31%
DPS 67.15 58.98 18.17 20.00 72.50 90.00 110.00 -7.31%
NAPS 4.6582 4.2071 3.8006 4.00 4.00 4.6608 4.45 0.70%
Adjusted Per Share Value based on latest NOSH - 4,880,797
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 237.09 174.36 152.15 120.25 133.45 110.44 104.47 13.43%
EPS 44.52 36.88 10.45 22.94 27.21 23.54 21.22 12.07%
DPS 42.92 36.31 10.66 8.09 23.38 28.44 33.88 3.70%
NAPS 2.9771 2.5898 2.2287 1.6179 1.2916 1.481 1.3836 12.50%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/06/12 30/06/11 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 8.70 8.94 6.86 5.10 11.50 11.80 11.10 -
P/RPS 2.35 3.16 2.64 1.72 2.78 3.40 3.30 -5.08%
P/EPS 12.49 14.92 38.51 8.99 13.65 15.93 16.26 -3.97%
EY 8.01 6.70 2.60 11.12 7.33 6.28 6.15 4.14%
DY 7.72 6.60 2.65 3.92 6.30 7.63 9.91 -3.76%
P/NAPS 1.87 2.12 1.80 1.28 2.88 2.53 2.49 -4.30%
Price Multiplier on Announcement Date
30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 16/08/12 22/08/11 09/02/10 27/02/09 20/02/08 21/02/07 15/02/06 -
Price 8.94 8.64 6.72 5.10 9.80 13.20 11.00 -
P/RPS 2.41 3.05 2.59 1.72 2.37 3.80 3.27 -4.58%
P/EPS 12.83 14.42 37.73 8.99 11.63 17.82 16.12 -3.45%
EY 7.79 6.93 2.65 11.12 8.60 5.61 6.21 3.54%
DY 7.51 6.83 2.70 3.92 7.40 6.82 10.00 -4.30%
P/NAPS 1.92 2.05 1.77 1.28 2.45 2.83 2.47 -3.80%

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