[MAYBANK] QoQ Cumulative Quarter Result on 31-Dec-2001 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
07-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 102.54%
YoY- 7.39%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 2,374,415 9,627,868 7,178,618 4,985,684 2,312,727 10,203,019 7,364,308 -52.94%
PBT 547,598 2,383,787 1,883,824 1,208,288 548,453 1,509,952 1,347,820 -45.11%
Tax -166,450 -736,086 -552,478 -455,122 -176,585 -670,311 -478,804 -50.52%
NP 381,148 1,647,701 1,331,346 753,166 371,868 839,641 869,016 -42.24%
-
NP to SH 381,148 1,647,701 1,331,346 753,166 371,868 839,641 869,016 -42.24%
-
Tax Rate 30.40% 30.88% 29.33% 37.67% 32.20% 44.39% 35.52% -
Total Cost 1,993,267 7,980,167 5,847,272 4,232,518 1,940,859 9,363,378 6,495,292 -54.47%
-
Net Worth 11,863,909 11,657,927 11,292,192 10,719,083 10,887,390 6,684,292 9,394,767 16.81%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 11,863,909 11,657,927 11,292,192 10,719,083 10,887,390 6,684,292 9,394,767 16.81%
NOSH 3,552,068 3,543,443 3,539,872 3,537,651 2,356,577 2,345,365 2,348,691 31.72%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 16.05% 17.11% 18.55% 15.11% 16.08% 8.23% 11.80% -
ROE 3.21% 14.13% 11.79% 7.03% 3.42% 12.56% 9.25% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 66.85 271.71 202.79 140.93 98.14 435.03 313.55 -64.27%
EPS 10.73 46.50 37.61 21.29 15.78 23.80 24.69 -42.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.29 3.19 3.03 4.62 2.85 4.00 -11.31%
Adjusted Per Share Value based on latest NOSH - 3,540,380
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 19.68 79.80 59.50 41.33 19.17 84.57 61.04 -52.94%
EPS 3.16 13.66 11.04 6.24 3.08 6.96 7.20 -42.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9834 0.9663 0.936 0.8885 0.9024 0.5541 0.7787 16.81%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 8.00 8.80 9.15 8.30 10.30 10.30 12.60 -
P/RPS 11.97 3.24 4.51 5.89 10.50 2.37 4.02 106.83%
P/EPS 74.56 18.92 24.33 38.99 65.27 28.77 34.05 68.54%
EY 1.34 5.28 4.11 2.57 1.53 3.48 2.94 -40.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.67 2.87 2.74 2.23 3.61 3.15 -16.56%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 08/11/02 28/08/02 03/05/02 07/02/02 05/11/01 28/08/01 10/05/01 -
Price 8.20 9.00 9.25 8.70 6.95 12.20 9.85 -
P/RPS 12.27 3.31 4.56 6.17 7.08 2.80 3.14 147.88%
P/EPS 76.42 19.35 24.59 40.86 44.04 34.08 26.62 101.86%
EY 1.31 5.17 4.07 2.45 2.27 2.93 3.76 -50.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 2.74 2.90 2.87 1.50 4.28 2.46 0.00%

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