[MAYBANK] YoY TTM 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- 4.07%
YoY- 14.15%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 16,103,112 13,326,767 12,606,835 10,831,400 9,978,662 10,129,525 10,511,514 7.36%
PBT 4,406,782 4,146,104 3,586,636 3,633,402 2,893,769 2,380,182 1,701,975 17.17%
Tax -1,090,187 -1,202,984 -1,003,937 -1,054,245 -634,284 -634,516 -781,133 5.71%
NP 3,316,595 2,943,120 2,582,699 2,579,157 2,259,485 1,745,666 920,842 23.79%
-
NP to SH 3,283,800 2,840,949 2,560,988 2,579,157 2,259,485 1,745,666 891,467 24.26%
-
Tax Rate 24.74% 29.01% 27.99% 29.02% 21.92% 26.66% 45.90% -
Total Cost 12,786,517 10,383,647 10,024,136 8,252,243 7,719,177 8,383,859 9,590,672 4.90%
-
Net Worth 15,585,372 17,871,472 16,696,162 15,625,113 14,223,240 10,667,508 10,727,352 6.42%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 2,820,683 3,431,242 4,087,767 2,438,981 1,868,916 1,244,542 177,019 58.59%
Div Payout % 85.90% 120.78% 159.62% 94.57% 82.71% 71.29% 19.86% -
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 15,585,372 17,871,472 16,696,162 15,625,113 14,223,240 10,667,508 10,727,352 6.42%
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 20.60% 22.08% 20.49% 23.81% 22.64% 17.23% 8.76% -
ROE 21.07% 15.90% 15.34% 16.51% 15.89% 16.36% 8.31% -
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 413.29 347.56 336.01 298.77 277.12 284.87 296.90 5.66%
EPS 84.28 74.09 68.26 71.14 62.75 49.09 25.18 22.29%
DPS 72.50 90.00 110.00 67.50 52.00 35.00 5.00 56.12%
NAPS 4.00 4.6608 4.45 4.31 3.95 3.00 3.03 4.73%
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 133.45 110.44 104.47 89.76 82.69 83.94 87.11 7.36%
EPS 27.21 23.54 21.22 21.37 18.72 14.47 7.39 24.25%
DPS 23.38 28.44 33.88 20.21 15.49 10.31 1.47 58.54%
NAPS 1.2916 1.481 1.3836 1.2949 1.1787 0.884 0.889 6.42%
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 2.78 3.40 3.30 3.95 3.48 2.60 2.80 -0.11%
P/EPS 13.65 15.93 16.26 16.59 15.38 15.07 32.96 -13.65%
EY 7.33 6.28 6.15 6.03 6.50 6.63 3.03 15.85%
DY 6.30 7.63 9.91 5.72 5.39 4.73 0.60 47.95%
P/NAPS 2.88 2.53 2.49 2.74 2.44 2.47 2.74 0.83%
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 2.37 3.80 3.27 4.12 4.04 2.76 2.93 -3.47%
P/EPS 11.63 17.82 16.12 17.29 17.85 15.99 34.55 -16.58%
EY 8.60 5.61 6.21 5.78 5.60 6.25 2.89 19.92%
DY 7.40 6.82 10.00 5.49 4.64 4.46 0.57 53.27%
P/NAPS 2.45 2.83 2.47 2.85 2.84 2.62 2.87 -2.60%

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