[MAYBANK] YoY Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -73.11%
YoY- 21.24%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,550,248 3,922,105 3,540,112 3,163,034 2,466,198 2,273,662 2,374,415 -6.85%
PBT 881,774 1,014,102 870,833 946,878 793,201 700,647 547,598 8.25%
Tax -311,018 -262,141 -284,910 -267,418 -238,162 -199,426 -166,450 10.97%
NP 570,756 751,961 585,923 679,460 555,039 501,221 381,148 6.95%
-
NP to SH 572,173 735,429 568,681 672,945 555,039 501,221 381,148 6.99%
-
Tax Rate 35.27% 25.85% 32.72% 28.24% 30.03% 28.46% 30.40% -
Total Cost 979,492 3,170,144 2,954,189 2,483,574 1,911,159 1,772,441 1,993,267 -11.15%
-
Net Worth 19,941,107 19,903,276 17,738,551 17,214,872 15,189,782 14,078,809 11,863,909 9.03%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 680,952 - 1,863,081 - - - -
Div Payout % - 92.59% - 276.85% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 19,941,107 19,903,276 17,738,551 17,214,872 15,189,782 14,078,809 11,863,909 9.03%
NOSH 4,882,022 3,891,158 3,801,742 3,726,162 3,599,474 3,600,718 3,552,068 5.43%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 36.82% 19.17% 16.55% 21.48% 22.51% 22.04% 16.05% -
ROE 2.87% 3.70% 3.21% 3.91% 3.65% 3.56% 3.21% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 31.75 100.80 93.12 84.89 68.52 63.14 66.85 -11.66%
EPS 11.72 18.90 14.96 18.06 15.42 13.92 10.73 1.48%
DPS 0.00 17.50 0.00 50.00 0.00 0.00 0.00 -
NAPS 4.0846 5.115 4.6659 4.62 4.22 3.91 3.34 3.40%
Adjusted Per Share Value based on latest NOSH - 3,726,162
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 12.85 32.51 29.34 26.22 20.44 18.85 19.68 -6.85%
EPS 4.74 6.10 4.71 5.58 4.60 4.15 3.16 6.98%
DPS 0.00 5.64 0.00 15.44 0.00 0.00 0.00 -
NAPS 1.6529 1.6498 1.4703 1.4269 1.2591 1.167 0.9834 9.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 6.90 11.00 11.20 11.60 11.00 9.60 8.00 -
P/RPS 21.73 10.91 12.03 13.67 16.05 15.20 11.97 10.43%
P/EPS 58.87 58.20 74.87 64.23 71.34 68.97 74.56 -3.85%
EY 1.70 1.72 1.34 1.56 1.40 1.45 1.34 4.04%
DY 0.00 1.59 0.00 4.31 0.00 0.00 0.00 -
P/NAPS 1.69 2.15 2.40 2.51 2.61 2.46 2.40 -5.67%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 11/11/08 15/11/07 14/11/06 17/11/05 08/11/04 07/11/03 08/11/02 -
Price 5.50 11.40 11.50 11.00 11.10 10.10 8.20 -
P/RPS 17.32 11.31 12.35 12.96 16.20 16.00 12.27 5.90%
P/EPS 46.93 60.32 76.88 60.91 71.98 72.56 76.42 -7.79%
EY 2.13 1.66 1.30 1.64 1.39 1.38 1.31 8.43%
DY 0.00 1.54 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 1.35 2.23 2.46 2.38 2.63 2.58 2.46 -9.50%

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