[MAYBANK] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 18.25%
YoY- 29.29%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 3,459,963 3,295,181 2,601,069 2,366,501 2,324,696 2,522,786 2,392,432 6.33%
PBT 1,133,414 919,606 981,139 798,888 686,490 659,836 535,238 13.31%
Tax -304,919 -278,584 -287,616 -206,193 -228,070 -278,537 -173,903 9.80%
NP 828,495 641,022 693,523 592,695 458,420 381,299 361,335 14.82%
-
NP to SH 792,274 634,079 693,523 592,695 458,420 381,299 361,335 13.97%
-
Tax Rate 26.90% 30.29% 29.31% 25.81% 33.22% 42.21% 32.49% -
Total Cost 2,631,468 2,654,159 1,907,546 1,773,806 1,866,276 2,141,487 2,031,097 4.40%
-
Net Worth 17,871,472 16,696,162 15,625,113 14,223,240 10,667,508 10,727,352 9,385,324 11.32%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,533,768 - 1,540,759 1,260,287 1,244,542 177,019 117,316 53.45%
Div Payout % 193.59% - 222.16% 212.64% 271.49% 46.43% 32.47% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 17,871,472 16,696,162 15,625,113 14,223,240 10,667,508 10,727,352 9,385,324 11.32%
NOSH 3,834,421 3,751,946 3,625,316 3,600,820 3,555,836 3,540,380 2,346,331 8.52%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 23.95% 19.45% 26.66% 25.05% 19.72% 15.11% 15.10% -
ROE 4.43% 3.80% 4.44% 4.17% 4.30% 3.55% 3.85% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 90.23 87.83 71.75 65.72 65.38 71.26 101.96 -2.01%
EPS 20.66 16.84 19.13 16.46 12.89 10.77 10.26 12.36%
DPS 40.00 0.00 42.50 35.00 35.00 5.00 5.00 41.39%
NAPS 4.6608 4.45 4.31 3.95 3.00 3.03 4.00 2.57%
Adjusted Per Share Value based on latest NOSH - 3,600,820
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 28.67 27.31 21.56 19.61 19.26 20.91 19.83 6.33%
EPS 6.57 5.25 5.75 4.91 3.80 3.16 2.99 14.01%
DPS 12.71 0.00 12.77 10.44 10.31 1.47 0.97 53.51%
NAPS 1.481 1.3836 1.2949 1.1787 0.884 0.889 0.7778 11.32%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 11.80 11.10 11.80 9.65 7.40 8.30 13.50 -
P/RPS 13.08 12.64 16.45 14.68 11.32 11.65 13.24 -0.20%
P/EPS 57.11 65.68 61.68 58.63 57.40 77.07 87.66 -6.88%
EY 1.75 1.52 1.62 1.71 1.74 1.30 1.14 7.40%
DY 3.39 0.00 3.60 3.63 4.73 0.60 0.37 44.63%
P/NAPS 2.53 2.49 2.74 2.44 2.47 2.74 3.38 -4.71%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 21/02/07 15/02/06 18/02/05 25/02/04 17/02/03 07/02/02 13/02/01 -
Price 13.20 11.00 12.30 11.20 7.85 8.70 14.20 -
P/RPS 14.63 12.52 17.14 17.04 12.01 12.21 13.93 0.82%
P/EPS 63.88 65.09 64.30 68.04 60.89 80.78 92.21 -5.93%
EY 1.57 1.54 1.56 1.47 1.64 1.24 1.08 6.43%
DY 3.03 0.00 3.46 3.13 4.46 0.57 0.35 43.27%
P/NAPS 2.83 2.47 2.85 2.84 2.62 2.87 3.55 -3.70%

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