[MAYBANK] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
11-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 15.38%
YoY- 40.35%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 3,966,139 3,329,087 2,489,173 2,398,388 2,362,906 2,192,934 2,661,705 6.86%
PBT 1,028,152 946,480 911,857 1,030,938 693,348 675,535 331,554 20.74%
Tax -257,693 -276,596 -225,188 -347,064 -206,078 -97,355 -163,879 7.83%
NP 770,459 669,884 686,669 683,874 487,270 578,180 167,675 28.92%
-
NP to SH 764,611 639,370 686,669 683,874 487,270 578,180 167,675 28.75%
-
Tax Rate 25.06% 29.22% 24.70% 33.66% 29.72% 14.41% 49.43% -
Total Cost 3,195,680 2,659,203 1,802,504 1,714,514 1,875,636 1,614,754 2,494,030 4.21%
-
Net Worth 15,479,343 16,891,439 15,664,752 14,001,420 10,689,833 11,308,364 9,315,278 8.82%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 15,479,343 16,891,439 15,664,752 14,001,420 10,689,833 11,308,364 9,315,278 8.82%
NOSH 3,869,835 3,787,318 3,685,824 3,599,336 3,563,277 3,544,941 2,328,819 8.82%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 19.43% 20.12% 27.59% 28.51% 20.62% 26.37% 6.30% -
ROE 4.94% 3.79% 4.38% 4.88% 4.56% 5.11% 1.80% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 102.49 87.90 67.53 66.63 66.31 61.86 114.29 -1.79%
EPS 15.80 16.88 18.63 19.00 13.65 16.31 4.76 22.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.46 4.25 3.89 3.00 3.19 4.00 0.00%
Adjusted Per Share Value based on latest NOSH - 3,599,336
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 32.87 27.59 20.63 19.88 19.58 18.17 22.06 6.86%
EPS 6.34 5.30 5.69 5.67 4.04 4.79 1.39 28.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2828 1.3998 1.2982 1.1603 0.8859 0.9371 0.772 8.82%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 12.80 11.00 11.30 11.60 8.35 9.15 12.60 -
P/RPS 12.49 12.51 16.73 17.41 12.59 14.79 11.02 2.10%
P/EPS 64.78 65.16 60.65 61.05 61.06 56.10 175.00 -15.25%
EY 1.54 1.53 1.65 1.64 1.64 1.78 0.57 18.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 2.47 2.66 2.98 2.78 2.87 3.15 0.26%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 11/05/07 15/05/06 13/05/05 11/05/04 07/05/03 03/05/02 10/05/01 -
Price 12.40 11.30 11.40 9.95 8.10 9.25 9.85 -
P/RPS 12.10 12.86 16.88 14.93 12.21 14.95 8.62 5.81%
P/EPS 62.76 66.94 61.19 52.37 59.23 56.71 136.81 -12.17%
EY 1.59 1.49 1.63 1.91 1.69 1.76 0.73 13.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 2.53 2.68 2.56 2.70 2.90 2.46 3.92%

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