[MAYBANK] QoQ Quarter Result on 30-Sep-2008 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -18.63%
YoY- -22.2%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 4,858,868 4,265,121 4,729,885 1,550,248 4,492,540 3,737,527 4,001,770 13.82%
PBT -821,668 653,900 960,285 881,774 1,018,735 1,020,004 1,033,229 -
Tax -241,939 -145,004 -225,617 -311,018 -261,990 -252,551 -307,048 -14.70%
NP -1,063,607 508,896 734,668 570,756 756,745 767,453 726,181 -
-
NP to SH -1,118,140 503,281 734,560 572,173 703,213 758,606 730,954 -
-
Tax Rate - 22.18% 23.49% 35.27% 25.72% 24.76% 29.72% -
Total Cost 5,922,475 3,756,225 3,995,217 979,492 3,735,795 2,970,074 3,275,589 48.46%
-
Net Worth 22,324,089 19,525,973 19,523,189 19,941,107 19,298,097 19,778,989 19,431,842 9.70%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 507,668 - - - 976,006 - 584,451 -8.97%
Div Payout % 0.00% - - - 138.79% - 79.96% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 22,324,089 19,525,973 19,523,189 19,941,107 19,298,097 19,778,989 19,431,842 9.70%
NOSH 6,345,856 4,881,493 4,880,797 4,882,022 4,880,034 4,887,925 3,896,343 38.46%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -21.89% 11.93% 15.53% 36.82% 16.84% 20.53% 18.15% -
ROE -5.01% 2.58% 3.76% 2.87% 3.64% 3.84% 3.76% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 76.57 87.37 96.91 31.75 92.06 76.46 102.71 -17.79%
EPS -17.62 9.15 13.35 11.72 14.41 15.52 18.76 -
DPS 8.00 0.00 0.00 0.00 20.00 0.00 15.00 -34.25%
NAPS 3.5179 4.00 4.00 4.0846 3.9545 4.0465 4.9872 -20.77%
Adjusted Per Share Value based on latest NOSH - 4,882,022
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 40.27 35.35 39.21 12.85 37.24 30.98 33.17 13.81%
EPS -9.27 4.17 6.09 4.74 5.83 6.29 6.06 -
DPS 4.21 0.00 0.00 0.00 8.09 0.00 4.84 -8.88%
NAPS 1.8504 1.6185 1.6183 1.6529 1.5996 1.6395 1.6107 9.69%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 5.90 3.86 5.10 6.90 7.05 8.45 11.50 -
P/RPS 7.71 4.42 5.26 21.73 7.66 11.05 11.20 -22.05%
P/EPS -33.48 37.44 33.89 58.87 48.92 54.45 61.30 -
EY -2.99 2.67 2.95 1.70 2.04 1.84 1.63 -
DY 1.36 0.00 0.00 0.00 2.84 0.00 1.30 3.05%
P/NAPS 1.68 0.97 1.28 1.69 1.78 2.09 2.31 -19.14%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 21/05/09 27/02/09 11/11/08 27/08/08 14/05/08 20/02/08 -
Price 6.52 5.20 5.10 5.50 7.30 7.80 9.80 -
P/RPS 8.52 5.95 5.26 17.32 7.93 10.20 9.54 -7.26%
P/EPS -37.00 50.44 33.89 46.93 50.66 50.26 52.24 -
EY -2.70 1.98 2.95 2.13 1.97 1.99 1.91 -
DY 1.23 0.00 0.00 0.00 2.74 0.00 1.53 -13.55%
P/NAPS 1.85 1.30 1.28 1.35 1.85 1.93 1.97 -4.10%

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