[MAYBANK] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
07-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 6.29%
YoY- -15.72%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 2,366,501 2,273,662 2,975,593 2,362,906 2,324,696 2,374,415 2,451,397 -2.31%
PBT 798,888 700,647 700,886 693,348 686,490 547,598 499,963 36.56%
Tax -206,193 -199,426 -22,587 -206,078 -228,070 -166,450 -183,608 8.01%
NP 592,695 501,221 678,299 487,270 458,420 381,148 316,355 51.80%
-
NP to SH 592,695 501,221 678,299 487,270 458,420 381,148 316,355 51.80%
-
Tax Rate 25.81% 28.46% 3.22% 29.72% 33.22% 30.40% 36.72% -
Total Cost 1,773,806 1,772,441 2,297,294 1,875,636 1,866,276 1,993,267 2,135,042 -11.59%
-
Net Worth 14,223,240 14,078,809 10,740,511 10,689,833 10,667,508 11,863,909 11,694,471 13.90%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,260,287 - 608,628 - 1,244,542 - - -
Div Payout % 212.64% - 89.73% - 271.49% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 14,223,240 14,078,809 10,740,511 10,689,833 10,667,508 11,863,909 11,694,471 13.90%
NOSH 3,600,820 3,600,718 3,580,170 3,563,277 3,555,836 3,552,068 3,554,550 0.86%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 25.05% 22.04% 22.80% 20.62% 19.72% 16.05% 12.91% -
ROE 4.17% 3.56% 6.32% 4.56% 4.30% 3.21% 2.71% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 65.72 63.14 83.11 66.31 65.38 66.85 68.97 -3.15%
EPS 16.46 13.92 18.90 13.65 12.89 10.73 8.90 50.50%
DPS 35.00 0.00 17.00 0.00 35.00 0.00 0.00 -
NAPS 3.95 3.91 3.00 3.00 3.00 3.34 3.29 12.92%
Adjusted Per Share Value based on latest NOSH - 3,563,277
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 19.62 18.85 24.66 19.59 19.27 19.68 20.32 -2.30%
EPS 4.91 4.15 5.62 4.04 3.80 3.16 2.62 51.82%
DPS 10.45 0.00 5.04 0.00 10.32 0.00 0.00 -
NAPS 1.179 1.167 0.8903 0.8861 0.8842 0.9834 0.9693 13.90%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 9.65 9.60 8.60 8.35 7.40 8.00 8.80 -
P/RPS 14.68 15.20 10.35 12.59 11.32 11.97 12.76 9.76%
P/EPS 58.63 68.97 45.39 61.06 57.40 74.56 98.88 -29.35%
EY 1.71 1.45 2.20 1.64 1.74 1.34 1.01 41.91%
DY 3.63 0.00 1.98 0.00 4.73 0.00 0.00 -
P/NAPS 2.44 2.46 2.87 2.78 2.47 2.40 2.67 -5.81%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 07/11/03 25/08/03 07/05/03 17/02/03 08/11/02 28/08/02 -
Price 11.20 10.10 9.10 8.10 7.85 8.20 9.00 -
P/RPS 17.04 16.00 10.95 12.21 12.01 12.27 13.05 19.40%
P/EPS 68.04 72.56 48.03 59.23 60.89 76.42 101.12 -23.15%
EY 1.47 1.38 2.08 1.69 1.64 1.31 0.99 30.05%
DY 3.13 0.00 1.87 0.00 4.46 0.00 0.00 -
P/NAPS 2.84 2.58 3.03 2.70 2.62 2.46 2.74 2.41%

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