[MAYBANK] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 12.48%
YoY- 14.14%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 15,847,750 14,000,150 12,916,430 10,134,534 9,280,326 9,398,222 9,971,368 8.02%
PBT 4,094,662 4,008,494 3,732,968 3,548,680 2,999,070 2,450,880 2,416,576 9.18%
Tax -1,138,378 -1,179,658 -1,092,004 -1,051,556 -811,238 -789,040 -910,244 3.79%
NP 2,956,284 2,828,836 2,640,964 2,497,124 2,187,832 1,661,840 1,506,332 11.88%
-
NP to SH 2,932,766 2,721,910 2,614,048 2,497,124 2,187,832 1,661,840 1,506,332 11.73%
-
Tax Rate 27.80% 29.43% 29.25% 29.63% 27.05% 32.19% 37.67% -
Total Cost 12,891,466 11,171,314 10,275,466 7,637,410 7,092,494 7,736,382 8,465,036 7.25%
-
Net Worth 19,418,866 17,796,929 16,670,268 15,570,896 14,218,388 10,662,814 10,719,083 10.40%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 2,530,931 3,054,742 - 3,070,826 2,519,714 2,487,990 - -
Div Payout % 86.30% 112.23% - 122.97% 115.17% 149.71% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 19,418,866 17,796,929 16,670,268 15,570,896 14,218,388 10,662,814 10,719,083 10.40%
NOSH 3,893,741 3,818,427 3,746,127 3,612,737 3,599,592 3,554,271 3,537,651 1.61%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 18.65% 20.21% 20.45% 24.64% 23.57% 17.68% 15.11% -
ROE 15.10% 15.29% 15.68% 16.04% 15.39% 15.59% 14.05% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 407.01 366.65 344.79 280.52 257.82 264.42 281.86 6.31%
EPS 75.32 71.28 69.78 69.12 60.78 46.76 42.58 9.96%
DPS 65.00 80.00 0.00 85.00 70.00 70.00 0.00 -
NAPS 4.9872 4.6608 4.45 4.31 3.95 3.00 3.03 8.65%
Adjusted Per Share Value based on latest NOSH - 3,625,316
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 131.33 116.02 107.04 83.99 76.91 77.88 82.63 8.02%
EPS 24.30 22.56 21.66 20.69 18.13 13.77 12.48 11.74%
DPS 20.97 25.31 0.00 25.45 20.88 20.62 0.00 -
NAPS 1.6093 1.4748 1.3815 1.2904 1.1783 0.8836 0.8883 10.40%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 11.50 11.80 11.10 11.80 9.65 7.40 8.30 -
P/RPS 2.83 3.22 3.22 4.21 3.74 2.80 2.94 -0.63%
P/EPS 15.27 16.55 15.91 17.07 15.88 15.83 19.49 -3.98%
EY 6.55 6.04 6.29 5.86 6.30 6.32 5.13 4.15%
DY 5.65 6.78 0.00 7.20 7.25 9.46 0.00 -
P/NAPS 2.31 2.53 2.49 2.74 2.44 2.47 2.74 -2.80%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 20/02/08 21/02/07 15/02/06 18/02/05 25/02/04 17/02/03 07/02/02 -
Price 9.80 13.20 11.00 12.30 11.20 7.85 8.70 -
P/RPS 2.41 3.60 3.19 4.38 4.34 2.97 3.09 -4.05%
P/EPS 13.01 18.52 15.76 17.80 18.43 16.79 20.43 -7.24%
EY 7.69 5.40 6.34 5.62 5.43 5.96 4.89 7.83%
DY 6.63 6.06 0.00 6.91 6.25 8.92 0.00 -
P/NAPS 1.97 2.83 2.47 2.85 2.84 2.62 2.87 -6.07%

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