[MAYBANK] QoQ Quarter Result on 31-Mar-2008 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 3.78%
YoY- -0.79%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 4,729,885 1,550,248 4,492,540 3,737,527 4,001,770 3,922,105 4,213,098 7.98%
PBT 960,285 881,774 1,018,735 1,020,004 1,033,229 1,014,102 1,331,299 -19.49%
Tax -225,617 -311,018 -261,990 -252,551 -307,048 -262,141 -263,305 -9.74%
NP 734,668 570,756 756,745 767,453 726,181 751,961 1,067,994 -21.98%
-
NP to SH 734,560 572,173 703,213 758,606 730,954 735,429 1,052,806 -21.24%
-
Tax Rate 23.49% 35.27% 25.72% 24.76% 29.72% 25.85% 19.78% -
Total Cost 3,995,217 979,492 3,735,795 2,970,074 3,275,589 3,170,144 3,145,104 17.20%
-
Net Worth 19,523,189 19,941,107 19,298,097 19,778,989 19,431,842 19,903,276 15,552,791 16.28%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 976,006 - 584,451 680,952 1,555,279 -
Div Payout % - - 138.79% - 79.96% 92.59% 147.73% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 19,523,189 19,941,107 19,298,097 19,778,989 19,431,842 19,903,276 15,552,791 16.28%
NOSH 4,880,797 4,882,022 4,880,034 4,887,925 3,896,343 3,891,158 3,888,197 16.28%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 15.53% 36.82% 16.84% 20.53% 18.15% 19.17% 25.35% -
ROE 3.76% 2.87% 3.64% 3.84% 3.76% 3.70% 6.77% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 96.91 31.75 92.06 76.46 102.71 100.80 108.36 -7.14%
EPS 13.35 11.72 14.41 15.52 18.76 18.90 21.67 -27.49%
DPS 0.00 0.00 20.00 0.00 15.00 17.50 40.00 -
NAPS 4.00 4.0846 3.9545 4.0465 4.9872 5.115 4.00 0.00%
Adjusted Per Share Value based on latest NOSH - 4,887,925
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 39.20 12.85 37.23 30.97 33.16 32.50 34.91 7.99%
EPS 6.09 4.74 5.83 6.29 6.06 6.09 8.72 -21.19%
DPS 0.00 0.00 8.09 0.00 4.84 5.64 12.89 -
NAPS 1.6179 1.6525 1.5993 1.6391 1.6103 1.6494 1.2889 16.28%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.10 6.90 7.05 8.45 11.50 11.00 12.00 -
P/RPS 5.26 21.73 7.66 11.05 11.20 10.91 11.07 -38.97%
P/EPS 33.89 58.87 48.92 54.45 61.30 58.20 44.32 -16.31%
EY 2.95 1.70 2.04 1.84 1.63 1.72 2.26 19.34%
DY 0.00 0.00 2.84 0.00 1.30 1.59 3.33 -
P/NAPS 1.28 1.69 1.78 2.09 2.31 2.15 3.00 -43.17%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 11/11/08 27/08/08 14/05/08 20/02/08 15/11/07 29/08/07 -
Price 5.10 5.50 7.30 7.80 9.80 11.40 11.60 -
P/RPS 5.26 17.32 7.93 10.20 9.54 11.31 10.71 -37.61%
P/EPS 33.89 46.93 50.66 50.26 52.24 60.32 42.84 -14.40%
EY 2.95 2.13 1.97 1.99 1.91 1.66 2.33 16.95%
DY 0.00 0.00 2.74 0.00 1.53 1.54 3.45 -
P/NAPS 1.28 1.35 1.85 1.93 1.97 2.23 2.90 -41.88%

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