[MAYBANK] QoQ Quarter Result on 30-Jun-2003 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 39.2%
YoY- 114.41%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 2,398,388 2,366,501 2,273,662 2,975,593 2,362,906 2,324,696 2,374,415 0.67%
PBT 1,030,938 798,888 700,647 700,886 693,348 686,490 547,598 52.40%
Tax -347,064 -206,193 -199,426 -22,587 -206,078 -228,070 -166,450 63.13%
NP 683,874 592,695 501,221 678,299 487,270 458,420 381,148 47.60%
-
NP to SH 683,874 592,695 501,221 678,299 487,270 458,420 381,148 47.60%
-
Tax Rate 33.66% 25.81% 28.46% 3.22% 29.72% 33.22% 30.40% -
Total Cost 1,714,514 1,773,806 1,772,441 2,297,294 1,875,636 1,866,276 1,993,267 -9.54%
-
Net Worth 14,001,420 14,223,240 14,078,809 10,740,511 10,689,833 10,667,508 11,863,909 11.66%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 1,260,287 - 608,628 - 1,244,542 - -
Div Payout % - 212.64% - 89.73% - 271.49% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 14,001,420 14,223,240 14,078,809 10,740,511 10,689,833 10,667,508 11,863,909 11.66%
NOSH 3,599,336 3,600,820 3,600,718 3,580,170 3,563,277 3,555,836 3,552,068 0.88%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 28.51% 25.05% 22.04% 22.80% 20.62% 19.72% 16.05% -
ROE 4.88% 4.17% 3.56% 6.32% 4.56% 4.30% 3.21% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 66.63 65.72 63.14 83.11 66.31 65.38 66.85 -0.21%
EPS 19.00 16.46 13.92 18.90 13.65 12.89 10.73 46.31%
DPS 0.00 35.00 0.00 17.00 0.00 35.00 0.00 -
NAPS 3.89 3.95 3.91 3.00 3.00 3.00 3.34 10.68%
Adjusted Per Share Value based on latest NOSH - 3,580,170
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 19.88 19.62 18.85 24.66 19.59 19.27 19.68 0.67%
EPS 5.67 4.91 4.15 5.62 4.04 3.80 3.16 47.60%
DPS 0.00 10.45 0.00 5.04 0.00 10.32 0.00 -
NAPS 1.1606 1.179 1.167 0.8903 0.8861 0.8842 0.9834 11.66%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 11.60 9.65 9.60 8.60 8.35 7.40 8.00 -
P/RPS 17.41 14.68 15.20 10.35 12.59 11.32 11.97 28.34%
P/EPS 61.05 58.63 68.97 45.39 61.06 57.40 74.56 -12.46%
EY 1.64 1.71 1.45 2.20 1.64 1.74 1.34 14.40%
DY 0.00 3.63 0.00 1.98 0.00 4.73 0.00 -
P/NAPS 2.98 2.44 2.46 2.87 2.78 2.47 2.40 15.50%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 11/05/04 25/02/04 07/11/03 25/08/03 07/05/03 17/02/03 08/11/02 -
Price 9.95 11.20 10.10 9.10 8.10 7.85 8.20 -
P/RPS 14.93 17.04 16.00 10.95 12.21 12.01 12.27 13.96%
P/EPS 52.37 68.04 72.56 48.03 59.23 60.89 76.42 -22.25%
EY 1.91 1.47 1.38 2.08 1.69 1.64 1.31 28.55%
DY 0.00 3.13 0.00 1.87 0.00 4.46 0.00 -
P/NAPS 2.56 2.84 2.58 3.03 2.70 2.62 2.46 2.68%

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