[MAYBANK] QoQ 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
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 8,462,348 1,550,248 16,153,942 11,661,402 7,923,875 3,922,105 15,179,312 -32.14%
PBT 1,842,059 881,774 4,086,070 3,067,335 2,047,331 1,014,102 4,363,698 -43.57%
Tax -536,635 -311,018 -1,083,730 -821,740 -569,189 -262,141 -1,110,827 -38.29%
NP 1,305,424 570,756 3,002,340 2,245,595 1,478,142 751,961 3,252,871 -45.44%
-
NP to SH 1,306,733 572,173 2,928,202 2,224,989 1,466,383 735,429 3,178,372 -44.55%
-
Tax Rate 29.13% 35.27% 26.52% 26.79% 27.80% 25.85% 25.46% -
Total Cost 7,156,924 979,492 13,151,602 9,415,807 6,445,733 3,170,144 11,926,441 -28.74%
-
Net Worth 20,229,710 19,941,107 19,273,592 19,714,076 19,418,866 19,903,276 15,198,683 20.89%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 2,558,764 1,583,362 1,265,465 680,952 3,079,071 -
Div Payout % - - 87.38% 71.16% 86.30% 92.59% 96.88% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 20,229,710 19,941,107 19,273,592 19,714,076 19,418,866 19,903,276 15,198,683 20.89%
NOSH 4,881,333 4,882,022 4,873,838 4,871,883 3,893,741 3,891,158 3,848,839 17.08%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 15.43% 36.82% 18.59% 19.26% 18.65% 19.17% 21.43% -
ROE 6.46% 2.87% 15.19% 11.29% 7.55% 3.70% 20.91% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 173.36 31.75 331.44 239.36 203.50 100.80 394.39 -42.04%
EPS 26.77 11.72 60.08 45.67 37.66 18.90 66.07 -45.09%
DPS 0.00 0.00 52.50 32.50 32.50 17.50 80.00 -
NAPS 4.1443 4.0846 3.9545 4.0465 4.9872 5.115 3.9489 3.25%
Adjusted Per Share Value based on latest NOSH - 4,887,925
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 70.13 12.85 133.87 96.64 65.67 32.50 125.79 -32.14%
EPS 10.83 4.74 24.27 18.44 12.15 6.09 26.34 -44.55%
DPS 0.00 0.00 21.20 13.12 10.49 5.64 25.52 -
NAPS 1.6765 1.6525 1.5972 1.6337 1.6093 1.6494 1.2595 20.90%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.10 6.90 7.05 8.45 11.50 11.00 12.00 -
P/RPS 2.94 21.73 2.13 3.53 5.65 10.91 3.04 -2.19%
P/EPS 19.05 58.87 11.73 18.50 30.54 58.20 14.53 19.69%
EY 5.25 1.70 8.52 5.40 3.27 1.72 6.88 -16.42%
DY 0.00 0.00 7.45 3.85 2.83 1.59 6.67 -
P/NAPS 1.23 1.69 1.78 2.09 2.31 2.15 3.04 -45.14%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 11/11/08 27/08/08 14/05/08 20/02/08 15/11/07 29/08/07 -
Price 5.10 5.50 7.30 7.80 9.80 11.40 11.60 -
P/RPS 2.94 17.32 2.20 3.26 4.82 11.31 2.94 0.00%
P/EPS 19.05 46.93 12.15 17.08 26.02 60.32 14.05 22.38%
EY 5.25 2.13 8.23 5.86 3.84 1.66 7.12 -18.30%
DY 0.00 0.00 7.19 4.17 3.32 1.54 6.90 -
P/NAPS 1.23 1.35 1.85 1.93 1.97 2.23 2.94 -43.91%

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