[MAYBANK] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -1.3%
YoY- -7.87%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 16,969,958 16,924,696 6,200,992 16,153,942 15,548,536 15,847,750 15,688,420 5.36%
PBT 3,327,945 3,684,118 3,527,096 4,086,070 4,089,780 4,094,662 4,056,408 -12.35%
Tax -908,852 -1,073,270 -1,244,072 -1,083,730 -1,095,653 -1,138,378 -1,048,564 -9.08%
NP 2,419,093 2,610,848 2,283,024 3,002,340 2,994,126 2,956,284 3,007,844 -13.50%
-
NP to SH 2,413,352 2,613,466 2,288,692 2,928,202 2,966,652 2,932,766 2,941,716 -12.35%
-
Tax Rate 27.31% 29.13% 35.27% 26.52% 26.79% 27.80% 25.85% -
Total Cost 14,550,865 14,313,848 3,917,968 13,151,602 12,554,409 12,891,466 12,680,576 9.59%
-
Net Worth 19,525,511 20,229,710 19,941,107 19,273,592 19,714,077 19,418,866 19,903,276 -1.26%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - 2,558,764 2,111,149 2,530,931 2,723,811 -
Div Payout % - - - 87.38% 71.16% 86.30% 92.59% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 19,525,511 20,229,710 19,941,107 19,273,592 19,714,077 19,418,866 19,903,276 -1.26%
NOSH 4,881,377 4,881,333 4,882,022 4,873,838 4,871,883 3,893,741 3,891,158 16.30%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 14.26% 15.43% 36.82% 18.59% 19.26% 18.65% 19.17% -
ROE 12.36% 12.92% 11.48% 15.19% 15.05% 15.10% 14.78% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 347.65 346.72 127.02 331.44 319.15 407.01 403.18 -9.39%
EPS 43.88 53.54 46.88 60.08 60.89 75.32 75.60 -30.39%
DPS 0.00 0.00 0.00 52.50 43.33 65.00 70.00 -
NAPS 4.00 4.1443 4.0846 3.9545 4.0465 4.9872 5.115 -15.10%
Adjusted Per Share Value based on latest NOSH - 4,880,034
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 140.66 140.29 51.40 133.90 128.88 131.36 130.04 5.36%
EPS 20.00 21.66 18.97 24.27 24.59 24.31 24.38 -12.35%
DPS 0.00 0.00 0.00 21.21 17.50 20.98 22.58 -
NAPS 1.6185 1.6768 1.6529 1.5976 1.6341 1.6096 1.6498 -1.26%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.86 5.10 6.90 7.05 8.45 11.50 11.00 -
P/RPS 1.11 1.47 5.43 2.13 2.65 2.83 2.73 -45.08%
P/EPS 7.81 9.53 14.72 11.73 13.88 15.27 14.55 -33.92%
EY 12.81 10.50 6.79 8.52 7.21 6.55 6.87 51.43%
DY 0.00 0.00 0.00 7.45 5.13 5.65 6.36 -
P/NAPS 0.97 1.23 1.69 1.78 2.09 2.31 2.15 -41.14%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 27/02/09 11/11/08 27/08/08 14/05/08 20/02/08 15/11/07 -
Price 5.20 5.10 5.50 7.30 7.80 9.80 11.40 -
P/RPS 1.50 1.47 4.33 2.20 2.44 2.41 2.83 -34.48%
P/EPS 10.52 9.53 11.73 12.15 12.81 13.01 15.08 -21.32%
EY 9.51 10.50 8.52 8.23 7.81 7.69 6.63 27.15%
DY 0.00 0.00 0.00 7.19 5.56 6.63 6.14 -
P/NAPS 1.30 1.23 1.35 1.85 1.93 1.97 2.23 -30.19%

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