[MAYBANK] YoY TTM 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- 6.32%
YoY- 29.43%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 13,326,767 12,606,835 10,831,400 9,978,662 10,129,525 10,511,514 8,943,826 6.86%
PBT 4,146,104 3,586,636 3,633,402 2,893,769 2,380,182 1,701,975 2,116,805 11.85%
Tax -1,202,984 -1,003,937 -1,054,245 -634,284 -634,516 -781,133 -745,629 8.29%
NP 2,943,120 2,582,699 2,579,157 2,259,485 1,745,666 920,842 1,371,176 13.56%
-
NP to SH 2,840,949 2,560,988 2,579,157 2,259,485 1,745,666 891,467 1,371,176 12.90%
-
Tax Rate 29.01% 27.99% 29.02% 21.92% 26.66% 45.90% 35.22% -
Total Cost 10,383,647 10,024,136 8,252,243 7,719,177 8,383,859 9,590,672 7,572,650 5.39%
-
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 3,431,242 4,087,767 2,438,981 1,868,916 1,244,542 177,019 421,014 41.83%
Div Payout % 120.78% 159.62% 94.57% 82.71% 71.29% 19.86% 30.70% -
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 22.08% 20.49% 23.81% 22.64% 17.23% 8.76% 15.33% -
ROE 15.90% 15.34% 16.51% 15.89% 16.36% 8.31% 14.61% -
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 347.56 336.01 298.77 277.12 284.87 296.90 381.18 -1.52%
EPS 74.09 68.26 71.14 62.75 49.09 25.18 58.44 4.03%
DPS 90.00 110.00 67.50 52.00 35.00 5.00 18.00 30.75%
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 110.44 104.47 89.76 82.69 83.94 87.11 74.12 6.86%
EPS 23.54 21.22 21.37 18.72 14.47 7.39 11.36 12.90%
DPS 28.44 33.88 20.21 15.49 10.31 1.47 3.49 41.83%
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 3.40 3.30 3.95 3.48 2.60 2.80 3.54 -0.66%
P/EPS 15.93 16.26 16.59 15.38 15.07 32.96 23.10 -6.00%
EY 6.28 6.15 6.03 6.50 6.63 3.03 4.33 6.38%
DY 7.63 9.91 5.72 5.39 4.73 0.60 1.33 33.77%
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 3.80 3.27 4.12 4.04 2.76 2.93 3.73 0.31%
P/EPS 17.82 16.12 17.29 17.85 15.99 34.55 24.30 -5.03%
EY 5.61 6.21 5.78 5.60 6.25 2.89 4.12 5.27%
DY 6.82 10.00 5.49 4.64 4.46 0.57 1.27 32.31%
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