[MAYBANK] QoQ Annualized Quarter Result on 30-Sep-2000 [#1]

Announcement Date
03-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Sep-2000 [#1]
Profit Trend
QoQ- -0.03%
YoY- 32.6%
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 10,203,019 9,819,077 9,405,206 9,240,676 8,788,890 9,033,032 9,095,330 -0.11%
PBT 1,509,952 1,797,093 2,032,532 1,924,112 2,137,488 2,112,133 2,073,900 0.32%
Tax -670,311 -638,405 -629,850 -564,088 -777,083 -759,257 -692,760 0.03%
NP 839,641 1,158,688 1,402,682 1,360,024 1,360,405 1,352,876 1,381,140 0.50%
-
NP to SH 839,641 1,158,688 1,402,682 1,360,024 1,360,405 1,352,876 1,381,140 0.50%
-
Tax Rate 44.39% 35.52% 30.99% 29.32% 36.35% 35.95% 33.40% -
Total Cost 9,363,378 8,660,389 8,002,524 7,880,652 7,428,485 7,680,156 7,714,190 -0.19%
-
Net Worth 6,684,292 9,394,767 9,382,488 10,645,705 10,319,509 10,216,546 9,905,145 0.39%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - 419,302 - - -
Div Payout % - - - - 30.82% - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 6,684,292 9,394,767 9,382,488 10,645,705 10,319,509 10,216,546 9,905,145 0.39%
NOSH 2,345,365 2,348,691 2,345,622 2,344,868 2,329,460 2,332,544 2,325,151 -0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 8.23% 11.80% 14.91% 14.72% 15.48% 14.98% 15.19% -
ROE 12.56% 12.33% 14.95% 12.78% 13.18% 13.24% 13.94% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 435.03 418.07 400.97 394.08 377.29 387.26 391.17 -0.10%
EPS 23.80 32.92 39.88 58.00 58.40 58.00 59.40 0.93%
DPS 0.00 0.00 0.00 0.00 18.00 0.00 0.00 -
NAPS 2.85 4.00 4.00 4.54 4.43 4.38 4.26 0.40%
Adjusted Per Share Value based on latest NOSH - 2,344,868
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 84.55 81.37 77.94 76.58 72.83 74.86 75.37 -0.11%
EPS 6.96 9.60 11.62 11.27 11.27 11.21 11.45 0.50%
DPS 0.00 0.00 0.00 0.00 3.47 0.00 0.00 -
NAPS 0.5539 0.7786 0.7775 0.8822 0.8552 0.8467 0.8208 0.39%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 10.30 12.60 13.50 14.60 15.40 16.70 0.00 -
P/RPS 2.37 3.01 3.37 3.70 4.08 4.31 0.00 -100.00%
P/EPS 28.77 25.54 22.58 25.17 26.37 28.79 0.00 -100.00%
EY 3.48 3.92 4.43 3.97 3.79 3.47 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 1.17 0.00 0.00 -
P/NAPS 3.61 3.15 3.38 3.22 3.48 3.81 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 28/08/01 10/05/01 13/02/01 03/11/00 28/08/00 10/05/00 17/02/00 -
Price 12.20 9.85 14.20 14.60 14.40 16.40 17.70 -
P/RPS 2.80 2.36 3.54 3.70 3.82 4.23 4.52 0.48%
P/EPS 34.08 19.97 23.75 25.17 24.66 28.28 29.80 -0.13%
EY 2.93 5.01 4.21 3.97 4.06 3.54 3.36 0.13%
DY 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 4.28 2.46 3.55 3.22 3.25 3.74 4.15 -0.03%

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