[MAYBANK] YoY Quarter Result on 31-Dec-2004 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 24.95%
YoY- 17.01%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 4,001,770 3,459,963 3,295,181 2,601,069 2,366,501 2,324,696 2,522,786 7.98%
PBT 1,033,229 1,133,414 919,606 981,139 798,888 686,490 659,836 7.75%
Tax -307,048 -304,919 -278,584 -287,616 -206,193 -228,070 -278,537 1.63%
NP 726,181 828,495 641,022 693,523 592,695 458,420 381,299 11.32%
-
NP to SH 730,954 792,274 634,079 693,523 592,695 458,420 381,299 11.45%
-
Tax Rate 29.72% 26.90% 30.29% 29.31% 25.81% 33.22% 42.21% -
Total Cost 3,275,589 2,631,468 2,654,159 1,907,546 1,773,806 1,866,276 2,141,487 7.33%
-
Net Worth 19,431,842 17,871,472 16,696,162 15,625,113 14,223,240 10,667,508 10,727,352 10.40%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 584,451 1,533,768 - 1,540,759 1,260,287 1,244,542 177,019 22.01%
Div Payout % 79.96% 193.59% - 222.16% 212.64% 271.49% 46.43% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 19,431,842 17,871,472 16,696,162 15,625,113 14,223,240 10,667,508 10,727,352 10.40%
NOSH 3,896,343 3,834,421 3,751,946 3,625,316 3,600,820 3,555,836 3,540,380 1.60%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 18.15% 23.95% 19.45% 26.66% 25.05% 19.72% 15.11% -
ROE 3.76% 4.43% 3.80% 4.44% 4.17% 4.30% 3.55% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 102.71 90.23 87.83 71.75 65.72 65.38 71.26 6.27%
EPS 18.76 20.66 16.84 19.13 16.46 12.89 10.77 9.68%
DPS 15.00 40.00 0.00 42.50 35.00 35.00 5.00 20.08%
NAPS 4.9872 4.6608 4.45 4.31 3.95 3.00 3.03 8.65%
Adjusted Per Share Value based on latest NOSH - 3,625,316
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 33.17 28.68 27.31 21.56 19.62 19.27 20.91 7.98%
EPS 6.06 6.57 5.26 5.75 4.91 3.80 3.16 11.45%
DPS 4.84 12.71 0.00 12.77 10.45 10.32 1.47 21.95%
NAPS 1.6107 1.4814 1.3839 1.2952 1.179 0.8842 0.8892 10.40%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 11.50 11.80 11.10 11.80 9.65 7.40 8.30 -
P/RPS 11.20 13.08 12.64 16.45 14.68 11.32 11.65 -0.65%
P/EPS 61.30 57.11 65.68 61.68 58.63 57.40 77.07 -3.74%
EY 1.63 1.75 1.52 1.62 1.71 1.74 1.30 3.84%
DY 1.30 3.39 0.00 3.60 3.63 4.73 0.60 13.74%
P/NAPS 2.31 2.53 2.49 2.74 2.44 2.47 2.74 -2.80%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 20/02/08 21/02/07 15/02/06 18/02/05 25/02/04 17/02/03 07/02/02 -
Price 9.80 13.20 11.00 12.30 11.20 7.85 8.70 -
P/RPS 9.54 14.63 12.52 17.14 17.04 12.01 12.21 -4.02%
P/EPS 52.24 63.88 65.09 64.30 68.04 60.89 80.78 -7.00%
EY 1.91 1.57 1.54 1.56 1.47 1.64 1.24 7.46%
DY 1.53 3.03 0.00 3.46 3.13 4.46 0.57 17.87%
P/NAPS 1.97 2.83 2.47 2.85 2.84 2.62 2.87 -6.07%

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