[MAYBANK] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
11-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -3.49%
YoY- 19.59%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 4,001,770 3,922,105 4,213,098 3,966,139 3,459,963 3,540,112 2,997,605 21.17%
PBT 1,033,229 1,014,102 1,331,299 1,028,152 1,133,414 870,833 1,195,377 -9.23%
Tax -307,048 -262,141 -263,305 -257,693 -304,919 -284,910 -336,559 -5.91%
NP 726,181 751,961 1,067,994 770,459 828,495 585,923 858,818 -10.55%
-
NP to SH 730,954 735,429 1,052,806 764,611 792,274 568,681 840,624 -8.87%
-
Tax Rate 29.72% 25.85% 19.78% 25.06% 26.90% 32.72% 28.16% -
Total Cost 3,275,589 3,170,144 3,145,104 3,195,680 2,631,468 2,954,189 2,138,787 32.76%
-
Net Worth 19,431,842 19,903,276 15,552,791 15,479,343 17,871,472 17,738,551 16,756,965 10.34%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 584,451 680,952 1,555,279 - 1,533,768 - 1,897,473 -54.29%
Div Payout % 79.96% 92.59% 147.73% - 193.59% - 225.72% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 19,431,842 19,903,276 15,552,791 15,479,343 17,871,472 17,738,551 16,756,965 10.34%
NOSH 3,896,343 3,891,158 3,888,197 3,869,835 3,834,421 3,801,742 3,794,946 1.76%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 18.15% 19.17% 25.35% 19.43% 23.95% 16.55% 28.65% -
ROE 3.76% 3.70% 6.77% 4.94% 4.43% 3.21% 5.02% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 102.71 100.80 108.36 102.49 90.23 93.12 78.99 19.07%
EPS 18.76 18.90 21.67 15.80 20.66 14.96 22.15 -10.45%
DPS 15.00 17.50 40.00 0.00 40.00 0.00 50.00 -55.08%
NAPS 4.9872 5.115 4.00 4.00 4.6608 4.6659 4.4156 8.42%
Adjusted Per Share Value based on latest NOSH - 3,869,835
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 33.16 32.50 34.91 32.87 28.67 29.34 24.84 21.17%
EPS 6.06 6.09 8.72 6.34 6.57 4.71 6.97 -8.88%
DPS 4.84 5.64 12.89 0.00 12.71 0.00 15.72 -54.30%
NAPS 1.6103 1.6494 1.2889 1.2828 1.481 1.47 1.3887 10.34%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 11.50 11.00 12.00 12.80 11.80 11.20 10.70 -
P/RPS 11.20 10.91 11.07 12.49 13.08 12.03 13.55 -11.89%
P/EPS 61.30 58.20 44.32 64.78 57.11 74.87 48.30 17.17%
EY 1.63 1.72 2.26 1.54 1.75 1.34 2.07 -14.68%
DY 1.30 1.59 3.33 0.00 3.39 0.00 4.67 -57.26%
P/NAPS 2.31 2.15 3.00 3.20 2.53 2.40 2.42 -3.04%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 15/11/07 29/08/07 11/05/07 21/02/07 14/11/06 24/08/06 -
Price 9.80 11.40 11.60 12.40 13.20 11.50 10.80 -
P/RPS 9.54 11.31 10.71 12.10 14.63 12.35 13.67 -21.27%
P/EPS 52.24 60.32 42.84 62.76 63.88 76.88 48.76 4.68%
EY 1.91 1.66 2.33 1.59 1.57 1.30 2.05 -4.59%
DY 1.53 1.54 3.45 0.00 3.03 0.00 4.63 -52.10%
P/NAPS 1.97 2.23 2.90 3.10 2.83 2.46 2.45 -13.49%

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