[MAYBANK] QoQ Quarter 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- 28.38%
YoY- 0.49%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 4,565,126 4,858,868 4,265,121 4,729,885 1,550,248 4,492,540 3,737,527 14.25%
PBT 1,156,215 -821,668 653,900 960,285 881,774 1,018,735 1,020,004 8.70%
Tax -249,462 -241,939 -145,004 -225,617 -311,018 -261,990 -252,551 -0.81%
NP 906,753 -1,063,607 508,896 734,668 570,756 756,745 767,453 11.74%
-
NP to SH 881,803 -1,118,140 503,281 734,560 572,173 703,213 758,606 10.54%
-
Tax Rate 21.58% - 22.18% 23.49% 35.27% 25.72% 24.76% -
Total Cost 3,658,373 5,922,475 3,756,225 3,995,217 979,492 3,735,795 2,970,074 14.89%
-
Net Worth 25,955,863 22,324,089 19,525,973 19,523,189 19,941,107 19,298,097 19,778,989 19.84%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 507,668 - - - 976,006 - -
Div Payout % - 0.00% - - - 138.79% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 25,955,863 22,324,089 19,525,973 19,523,189 19,941,107 19,298,097 19,778,989 19.84%
NOSH 7,077,070 6,345,856 4,881,493 4,880,797 4,882,022 4,880,034 4,887,925 27.95%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 19.86% -21.89% 11.93% 15.53% 36.82% 16.84% 20.53% -
ROE 3.40% -5.01% 2.58% 3.76% 2.87% 3.64% 3.84% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 64.51 76.57 87.37 96.91 31.75 92.06 76.46 -10.70%
EPS 12.46 -17.62 9.15 13.35 11.72 14.41 15.52 -13.60%
DPS 0.00 8.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 3.6676 3.5179 4.00 4.00 4.0846 3.9545 4.0465 -6.33%
Adjusted Per Share Value based on latest NOSH - 4,880,797
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 37.83 40.27 35.35 39.20 12.85 37.23 30.97 14.25%
EPS 7.31 -9.27 4.17 6.09 4.74 5.83 6.29 10.52%
DPS 0.00 4.21 0.00 0.00 0.00 8.09 0.00 -
NAPS 2.151 1.85 1.6181 1.6179 1.6525 1.5993 1.6391 19.84%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 6.65 5.90 3.86 5.10 6.90 7.05 8.45 -
P/RPS 10.31 7.71 4.42 5.26 21.73 7.66 11.05 -4.51%
P/EPS 53.37 -33.48 37.44 33.89 58.87 48.92 54.45 -1.32%
EY 1.87 -2.99 2.67 2.95 1.70 2.04 1.84 1.08%
DY 0.00 1.36 0.00 0.00 0.00 2.84 0.00 -
P/NAPS 1.81 1.68 0.97 1.28 1.69 1.78 2.09 -9.13%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 12/11/09 25/08/09 21/05/09 27/02/09 11/11/08 27/08/08 14/05/08 -
Price 6.84 6.52 5.20 5.10 5.50 7.30 7.80 -
P/RPS 10.60 8.52 5.95 5.26 17.32 7.93 10.20 2.59%
P/EPS 54.90 -37.00 50.44 33.89 46.93 50.66 50.26 6.05%
EY 1.82 -2.70 1.98 2.95 2.13 1.97 1.99 -5.77%
DY 0.00 1.23 0.00 0.00 0.00 2.74 0.00 -
P/NAPS 1.86 1.85 1.30 1.28 1.35 1.85 1.93 -2.43%

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