[MAYBANK] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
11-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 15.38%
YoY- 40.35%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 2,601,069 2,466,198 3,365,745 2,398,388 2,366,501 2,273,662 2,975,593 -8.54%
PBT 981,139 793,201 828,124 1,030,938 798,888 700,647 700,886 25.01%
Tax -287,616 -238,162 -181,403 -347,064 -206,193 -199,426 -22,587 441.11%
NP 693,523 555,039 646,721 683,874 592,695 501,221 678,299 1.48%
-
NP to SH 693,523 555,039 646,721 683,874 592,695 501,221 678,299 1.48%
-
Tax Rate 29.31% 30.03% 21.91% 33.66% 25.81% 28.46% 3.22% -
Total Cost 1,907,546 1,911,159 2,719,024 1,714,514 1,773,806 1,772,441 2,297,294 -11.60%
-
Net Worth 15,625,113 15,189,782 14,587,128 14,001,420 14,223,240 14,078,809 10,740,511 28.24%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,540,759 - 898,222 - 1,260,287 - 608,628 85.22%
Div Payout % 222.16% - 138.89% - 212.64% - 89.73% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 15,625,113 15,189,782 14,587,128 14,001,420 14,223,240 14,078,809 10,740,511 28.24%
NOSH 3,625,316 3,599,474 3,592,888 3,599,336 3,600,820 3,600,718 3,580,170 0.83%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 26.66% 22.51% 19.21% 28.51% 25.05% 22.04% 22.80% -
ROE 4.44% 3.65% 4.43% 4.88% 4.17% 3.56% 6.32% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 71.75 68.52 93.68 66.63 65.72 63.14 83.11 -9.29%
EPS 19.13 15.42 18.00 19.00 16.46 13.92 18.90 0.80%
DPS 42.50 0.00 25.00 0.00 35.00 0.00 17.00 83.69%
NAPS 4.31 4.22 4.06 3.89 3.95 3.91 3.00 27.18%
Adjusted Per Share Value based on latest NOSH - 3,599,336
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 21.56 20.44 27.89 19.88 19.61 18.84 24.66 -8.52%
EPS 5.75 4.60 5.36 5.67 4.91 4.15 5.62 1.52%
DPS 12.77 0.00 7.44 0.00 10.44 0.00 5.04 85.33%
NAPS 1.2949 1.2588 1.2088 1.1603 1.1787 1.1667 0.8901 28.24%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 11.80 11.00 10.10 11.60 9.65 9.60 8.60 -
P/RPS 16.45 16.05 10.78 17.41 14.68 15.20 10.35 36.00%
P/EPS 61.68 71.34 56.11 61.05 58.63 68.97 45.39 22.57%
EY 1.62 1.40 1.78 1.64 1.71 1.45 2.20 -18.37%
DY 3.60 0.00 2.48 0.00 3.63 0.00 1.98 48.69%
P/NAPS 2.74 2.61 2.49 2.98 2.44 2.46 2.87 -3.02%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 18/02/05 08/11/04 30/08/04 11/05/04 25/02/04 07/11/03 25/08/03 -
Price 12.30 11.10 10.40 9.95 11.20 10.10 9.10 -
P/RPS 17.14 16.20 11.10 14.93 17.04 16.00 10.95 34.62%
P/EPS 64.30 71.98 57.78 52.37 68.04 72.56 48.03 21.36%
EY 1.56 1.39 1.73 1.91 1.47 1.38 2.08 -17.37%
DY 3.46 0.00 2.40 0.00 3.13 0.00 1.87 50.43%
P/NAPS 2.85 2.63 2.56 2.56 2.84 2.58 3.03 -3.98%

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