[MAYBANK] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -77.11%
YoY- 10.74%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 11,215,887 7,556,440 5,067,267 2,466,198 10,404,296 7,038,551 4,640,163 80.20%
PBT 3,494,492 2,686,197 1,774,340 793,201 3,358,597 2,530,473 1,499,535 75.86%
Tax -950,247 -750,966 -525,778 -238,162 -934,086 -752,683 -405,619 76.48%
NP 2,544,245 1,935,231 1,248,562 555,039 2,424,511 1,777,790 1,093,916 75.63%
-
NP to SH 2,502,526 1,935,231 1,248,562 555,039 2,424,511 1,777,790 1,093,916 73.70%
-
Tax Rate 27.19% 27.96% 29.63% 30.03% 27.81% 29.74% 27.05% -
Total Cost 8,671,642 5,621,209 3,818,705 1,911,159 7,979,785 5,260,761 3,546,247 81.60%
-
Net Worth 16,126,292 15,457,116 15,570,896 15,189,782 14,626,321 14,004,866 14,218,388 8.76%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 3,750,130 - 1,535,413 - 2,161,525 - 1,259,857 107.06%
Div Payout % 149.85% - 122.97% - 89.15% - 115.17% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 16,126,292 15,457,116 15,570,896 15,189,782 14,626,321 14,004,866 14,218,388 8.76%
NOSH 3,658,663 3,636,968 3,612,737 3,599,474 3,602,542 3,600,222 3,599,592 1.09%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 22.68% 25.61% 24.64% 22.51% 23.30% 25.26% 23.57% -
ROE 15.52% 12.52% 8.02% 3.65% 16.58% 12.69% 7.69% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 306.56 207.77 140.26 68.52 288.80 195.50 128.91 78.25%
EPS 68.41 53.21 34.56 15.42 67.30 49.38 30.39 71.84%
DPS 102.50 0.00 42.50 0.00 60.00 0.00 35.00 104.82%
NAPS 4.4077 4.25 4.31 4.22 4.06 3.89 3.95 7.59%
Adjusted Per Share Value based on latest NOSH - 3,599,474
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 92.97 62.63 42.00 20.44 86.24 58.34 38.46 80.21%
EPS 20.74 16.04 10.35 4.60 20.10 14.74 9.07 73.65%
DPS 31.08 0.00 12.73 0.00 17.92 0.00 10.44 107.08%
NAPS 1.3367 1.2812 1.2907 1.2591 1.2124 1.1609 1.1786 8.76%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 10.90 11.30 11.80 11.00 10.10 11.60 9.65 -
P/RPS 3.56 5.44 8.41 16.05 3.50 5.93 7.49 -39.12%
P/EPS 15.94 21.24 34.14 71.34 15.01 23.49 31.75 -36.85%
EY 6.28 4.71 2.93 1.40 6.66 4.26 3.15 58.47%
DY 9.40 0.00 3.60 0.00 5.94 0.00 3.63 88.68%
P/NAPS 2.47 2.66 2.74 2.61 2.49 2.98 2.44 0.81%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 01/09/05 13/05/05 18/02/05 08/11/04 30/08/04 11/05/04 25/02/04 -
Price 11.30 11.40 12.30 11.10 10.40 9.95 11.20 -
P/RPS 3.69 5.49 8.77 16.20 3.60 5.09 8.69 -43.53%
P/EPS 16.52 21.42 35.59 71.98 15.45 20.15 36.85 -41.45%
EY 6.05 4.67 2.81 1.39 6.47 4.96 2.71 70.89%
DY 9.07 0.00 3.46 0.00 5.77 0.00 3.13 103.38%
P/NAPS 2.56 2.68 2.85 2.63 2.56 2.56 2.84 -6.69%

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