[MAYBANK] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
13-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -0.99%
YoY- 0.41%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 3,295,181 3,163,034 3,659,447 2,489,173 2,601,069 2,466,198 3,365,745 -1.39%
PBT 919,606 946,878 808,295 911,857 981,139 793,201 828,124 7.21%
Tax -278,584 -267,418 -232,747 -225,188 -287,616 -238,162 -181,403 33.00%
NP 641,022 679,460 575,548 686,669 693,523 555,039 646,721 -0.58%
-
NP to SH 634,079 672,945 567,295 686,669 693,523 555,039 646,721 -1.30%
-
Tax Rate 30.29% 28.24% 28.79% 24.70% 29.31% 30.03% 21.91% -
Total Cost 2,654,159 2,483,574 3,083,899 1,802,504 1,907,546 1,911,159 2,719,024 -1.59%
-
Net Worth 16,696,162 17,214,872 16,351,443 15,664,752 15,625,113 15,189,782 14,587,128 9.39%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 1,863,081 2,224,686 - 1,540,759 - 898,222 -
Div Payout % - 276.85% 392.16% - 222.16% - 138.89% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 16,696,162 17,214,872 16,351,443 15,664,752 15,625,113 15,189,782 14,587,128 9.39%
NOSH 3,751,946 3,726,162 3,707,810 3,685,824 3,625,316 3,599,474 3,592,888 2.92%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 19.45% 21.48% 15.73% 27.59% 26.66% 22.51% 19.21% -
ROE 3.80% 3.91% 3.47% 4.38% 4.44% 3.65% 4.43% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 87.83 84.89 98.70 67.53 71.75 68.52 93.68 -4.19%
EPS 16.84 18.06 15.26 18.63 19.13 15.42 18.00 -4.33%
DPS 0.00 50.00 60.00 0.00 42.50 0.00 25.00 -
NAPS 4.45 4.62 4.41 4.25 4.31 4.22 4.06 6.28%
Adjusted Per Share Value based on latest NOSH - 3,685,824
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 27.31 26.22 30.33 20.63 21.56 20.44 27.90 -1.41%
EPS 5.26 5.58 4.70 5.69 5.75 4.60 5.36 -1.24%
DPS 0.00 15.44 18.44 0.00 12.77 0.00 7.45 -
NAPS 1.3839 1.4269 1.3554 1.2984 1.2952 1.2591 1.2091 9.39%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 11.10 11.60 10.90 11.30 11.80 11.00 10.10 -
P/RPS 12.64 13.67 11.04 16.73 16.45 16.05 10.78 11.16%
P/EPS 65.68 64.23 71.24 60.65 61.68 71.34 56.11 11.03%
EY 1.52 1.56 1.40 1.65 1.62 1.40 1.78 -9.96%
DY 0.00 4.31 5.50 0.00 3.60 0.00 2.48 -
P/NAPS 2.49 2.51 2.47 2.66 2.74 2.61 2.49 0.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 15/02/06 17/11/05 01/09/05 13/05/05 18/02/05 08/11/04 30/08/04 -
Price 11.00 11.00 11.30 11.40 12.30 11.10 10.40 -
P/RPS 12.52 12.96 11.45 16.88 17.14 16.20 11.10 8.33%
P/EPS 65.09 60.91 73.86 61.19 64.30 71.98 57.78 8.24%
EY 1.54 1.64 1.35 1.63 1.56 1.39 1.73 -7.44%
DY 0.00 4.55 5.31 0.00 3.46 0.00 2.40 -
P/NAPS 2.47 2.38 2.56 2.68 2.85 2.63 2.56 -2.35%

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