[MAYBANK] QoQ Cumulative 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- 62.52%
YoY- 34.87%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 5,067,267 2,466,198 10,404,296 7,038,551 4,640,163 2,273,662 10,037,610 -36.46%
PBT 1,774,340 793,201 3,358,597 2,530,473 1,499,535 700,647 2,619,674 -22.78%
Tax -525,778 -238,162 -934,086 -752,683 -405,619 -199,426 -623,185 -10.66%
NP 1,248,562 555,039 2,424,511 1,777,790 1,093,916 501,221 1,996,489 -26.76%
-
NP to SH 1,248,562 555,039 2,424,511 1,777,790 1,093,916 501,221 1,996,489 -26.76%
-
Tax Rate 29.63% 30.03% 27.81% 29.74% 27.05% 28.46% 23.79% -
Total Cost 3,818,705 1,911,159 7,979,785 5,260,761 3,546,247 1,772,441 8,041,121 -38.99%
-
Net Worth 15,570,896 15,189,782 14,626,321 14,004,866 14,218,388 14,078,809 13,404,997 10.45%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,535,413 - 2,161,525 - 1,259,857 - 1,853,882 -11.75%
Div Payout % 122.97% - 89.15% - 115.17% - 92.86% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 15,570,896 15,189,782 14,626,321 14,004,866 14,218,388 14,078,809 13,404,997 10.45%
NOSH 3,612,737 3,599,474 3,602,542 3,600,222 3,599,592 3,600,718 3,565,158 0.88%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 24.64% 22.51% 23.30% 25.26% 23.57% 22.04% 19.89% -
ROE 8.02% 3.65% 16.58% 12.69% 7.69% 3.56% 14.89% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 140.26 68.52 288.80 195.50 128.91 63.14 281.55 -37.02%
EPS 34.56 15.42 67.30 49.38 30.39 13.92 55.90 -27.32%
DPS 42.50 0.00 60.00 0.00 35.00 0.00 52.00 -12.53%
NAPS 4.31 4.22 4.06 3.89 3.95 3.91 3.76 9.48%
Adjusted Per Share Value based on latest NOSH - 3,599,336
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 41.99 20.44 86.22 58.33 38.45 18.84 83.18 -36.46%
EPS 10.35 4.60 20.09 14.73 9.07 4.15 16.55 -26.76%
DPS 12.72 0.00 17.91 0.00 10.44 0.00 15.36 -11.76%
NAPS 1.2904 1.2588 1.2121 1.1606 1.1783 1.1667 1.1109 10.45%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 11.80 11.00 10.10 11.60 9.65 9.60 8.60 -
P/RPS 8.41 16.05 3.50 5.93 7.49 15.20 3.05 96.03%
P/EPS 34.14 71.34 15.01 23.49 31.75 68.97 15.36 69.90%
EY 2.93 1.40 6.66 4.26 3.15 1.45 6.51 -41.12%
DY 3.60 0.00 5.94 0.00 3.63 0.00 6.05 -29.14%
P/NAPS 2.74 2.61 2.49 2.98 2.44 2.46 2.29 12.64%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 18/02/05 08/11/04 30/08/04 11/05/04 25/02/04 07/11/03 25/08/03 -
Price 12.30 11.10 10.40 9.95 11.20 10.10 9.10 -
P/RPS 8.77 16.20 3.60 5.09 8.69 16.00 3.23 94.03%
P/EPS 35.59 71.98 15.45 20.15 36.85 72.56 16.25 68.24%
EY 2.81 1.39 6.47 4.96 2.71 1.38 6.15 -40.53%
DY 3.46 0.00 5.77 0.00 3.13 0.00 5.71 -28.28%
P/NAPS 2.85 2.63 2.56 2.56 2.84 2.58 2.42 11.46%

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