[MAYBANK] QoQ Quarter Result on 30-Jun-2008 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -7.3%
YoY- -33.21%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 4,265,121 4,729,885 1,550,248 4,492,540 3,737,527 4,001,770 3,922,105 5.74%
PBT 653,900 960,285 881,774 1,018,735 1,020,004 1,033,229 1,014,102 -25.34%
Tax -145,004 -225,617 -311,018 -261,990 -252,551 -307,048 -262,141 -32.59%
NP 508,896 734,668 570,756 756,745 767,453 726,181 751,961 -22.89%
-
NP to SH 503,281 734,560 572,173 703,213 758,606 730,954 735,429 -22.32%
-
Tax Rate 22.18% 23.49% 35.27% 25.72% 24.76% 29.72% 25.85% -
Total Cost 3,756,225 3,995,217 979,492 3,735,795 2,970,074 3,275,589 3,170,144 11.96%
-
Net Worth 19,525,973 19,523,189 19,941,107 19,298,097 19,778,989 19,431,842 19,903,276 -1.26%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - 976,006 - 584,451 680,952 -
Div Payout % - - - 138.79% - 79.96% 92.59% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 19,525,973 19,523,189 19,941,107 19,298,097 19,778,989 19,431,842 19,903,276 -1.26%
NOSH 4,881,493 4,880,797 4,882,022 4,880,034 4,887,925 3,896,343 3,891,158 16.30%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 11.93% 15.53% 36.82% 16.84% 20.53% 18.15% 19.17% -
ROE 2.58% 3.76% 2.87% 3.64% 3.84% 3.76% 3.70% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 87.37 96.91 31.75 92.06 76.46 102.71 100.80 -9.08%
EPS 9.15 13.35 11.72 14.41 15.52 18.76 18.90 -38.31%
DPS 0.00 0.00 0.00 20.00 0.00 15.00 17.50 -
NAPS 4.00 4.00 4.0846 3.9545 4.0465 4.9872 5.115 -15.10%
Adjusted Per Share Value based on latest NOSH - 4,880,034
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 35.35 39.21 12.85 37.24 30.98 33.17 32.51 5.73%
EPS 4.17 6.09 4.74 5.83 6.29 6.06 6.10 -22.38%
DPS 0.00 0.00 0.00 8.09 0.00 4.84 5.64 -
NAPS 1.6185 1.6183 1.6529 1.5996 1.6395 1.6107 1.6498 -1.26%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.86 5.10 6.90 7.05 8.45 11.50 11.00 -
P/RPS 4.42 5.26 21.73 7.66 11.05 11.20 10.91 -45.21%
P/EPS 37.44 33.89 58.87 48.92 54.45 61.30 58.20 -25.45%
EY 2.67 2.95 1.70 2.04 1.84 1.63 1.72 34.03%
DY 0.00 0.00 0.00 2.84 0.00 1.30 1.59 -
P/NAPS 0.97 1.28 1.69 1.78 2.09 2.31 2.15 -41.14%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 27/02/09 11/11/08 27/08/08 14/05/08 20/02/08 15/11/07 -
Price 5.20 5.10 5.50 7.30 7.80 9.80 11.40 -
P/RPS 5.95 5.26 17.32 7.93 10.20 9.54 11.31 -34.80%
P/EPS 50.44 33.89 46.93 50.66 50.26 52.24 60.32 -11.23%
EY 1.98 2.95 2.13 1.97 1.99 1.91 1.66 12.45%
DY 0.00 0.00 0.00 2.74 0.00 1.53 1.54 -
P/NAPS 1.30 1.28 1.35 1.85 1.93 1.97 2.23 -30.19%

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