[MAYBANK] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -0.61%
YoY- -7.74%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,550,248 4,492,540 3,737,527 4,001,770 3,922,105 4,213,098 3,966,139 -46.44%
PBT 881,774 1,018,735 1,020,004 1,033,229 1,014,102 1,331,299 1,028,152 -9.70%
Tax -311,018 -261,990 -252,551 -307,048 -262,141 -263,305 -257,693 13.31%
NP 570,756 756,745 767,453 726,181 751,961 1,067,994 770,459 -18.08%
-
NP to SH 572,173 703,213 758,606 730,954 735,429 1,052,806 764,611 -17.53%
-
Tax Rate 35.27% 25.72% 24.76% 29.72% 25.85% 19.78% 25.06% -
Total Cost 979,492 3,735,795 2,970,074 3,275,589 3,170,144 3,145,104 3,195,680 -54.44%
-
Net Worth 19,941,107 19,298,097 19,778,989 19,431,842 19,903,276 15,552,791 15,479,343 18.33%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 976,006 - 584,451 680,952 1,555,279 - -
Div Payout % - 138.79% - 79.96% 92.59% 147.73% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 19,941,107 19,298,097 19,778,989 19,431,842 19,903,276 15,552,791 15,479,343 18.33%
NOSH 4,882,022 4,880,034 4,887,925 3,896,343 3,891,158 3,888,197 3,869,835 16.70%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 36.82% 16.84% 20.53% 18.15% 19.17% 25.35% 19.43% -
ROE 2.87% 3.64% 3.84% 3.76% 3.70% 6.77% 4.94% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.75 92.06 76.46 102.71 100.80 108.36 102.49 -54.11%
EPS 11.72 14.41 15.52 18.76 18.90 21.67 15.80 -18.01%
DPS 0.00 20.00 0.00 15.00 17.50 40.00 0.00 -
NAPS 4.0846 3.9545 4.0465 4.9872 5.115 4.00 4.00 1.40%
Adjusted Per Share Value based on latest NOSH - 3,896,343
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.85 37.23 30.97 33.16 32.50 34.91 32.87 -46.44%
EPS 4.74 5.83 6.29 6.06 6.09 8.72 6.34 -17.58%
DPS 0.00 8.09 0.00 4.84 5.64 12.89 0.00 -
NAPS 1.6525 1.5993 1.6391 1.6103 1.6494 1.2889 1.2828 18.33%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 6.90 7.05 8.45 11.50 11.00 12.00 12.80 -
P/RPS 21.73 7.66 11.05 11.20 10.91 11.07 12.49 44.50%
P/EPS 58.87 48.92 54.45 61.30 58.20 44.32 64.78 -6.16%
EY 1.70 2.04 1.84 1.63 1.72 2.26 1.54 6.79%
DY 0.00 2.84 0.00 1.30 1.59 3.33 0.00 -
P/NAPS 1.69 1.78 2.09 2.31 2.15 3.00 3.20 -34.58%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 27/08/08 14/05/08 20/02/08 15/11/07 29/08/07 11/05/07 -
Price 5.50 7.30 7.80 9.80 11.40 11.60 12.40 -
P/RPS 17.32 7.93 10.20 9.54 11.31 10.71 12.10 26.92%
P/EPS 46.93 50.66 50.26 52.24 60.32 42.84 62.76 -17.57%
EY 2.13 1.97 1.99 1.91 1.66 2.33 1.59 21.45%
DY 0.00 2.74 0.00 1.53 1.54 3.45 0.00 -
P/NAPS 1.35 1.85 1.93 1.97 2.23 2.90 3.10 -42.45%

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