[MAYBANK] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Announcement Date
07-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 58.64%
YoY- -0.99%
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 4,640,163 2,273,662 10,037,610 7,062,017 4,699,111 2,374,415 9,627,868 -38.44%
PBT 1,499,535 700,647 2,619,674 1,918,788 1,225,440 547,598 2,383,787 -26.52%
Tax -405,619 -199,426 -623,185 -600,598 -394,520 -166,450 -736,086 -32.71%
NP 1,093,916 501,221 1,996,489 1,318,190 830,920 381,148 1,647,701 -23.83%
-
NP to SH 1,093,916 501,221 1,996,489 1,318,190 830,920 381,148 1,647,701 -23.83%
-
Tax Rate 27.05% 28.46% 23.79% 31.30% 32.19% 30.40% 30.88% -
Total Cost 3,546,247 1,772,441 8,041,121 5,743,827 3,868,191 1,993,267 7,980,167 -41.68%
-
Net Worth 14,218,388 14,078,809 13,404,997 10,680,398 10,662,814 11,863,909 11,657,927 14.11%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,259,857 - 1,853,882 - 1,243,995 - - -
Div Payout % 115.17% - 92.86% - 149.71% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 14,218,388 14,078,809 13,404,997 10,680,398 10,662,814 11,863,909 11,657,927 14.11%
NOSH 3,599,592 3,600,718 3,565,158 3,560,132 3,554,271 3,552,068 3,543,443 1.05%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 23.57% 22.04% 19.89% 18.67% 17.68% 16.05% 17.11% -
ROE 7.69% 3.56% 14.89% 12.34% 7.79% 3.21% 14.13% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 128.91 63.14 281.55 198.36 132.21 66.85 271.71 -39.08%
EPS 30.39 13.92 55.90 36.98 23.38 10.73 46.50 -24.63%
DPS 35.00 0.00 52.00 0.00 35.00 0.00 0.00 -
NAPS 3.95 3.91 3.76 3.00 3.00 3.34 3.29 12.92%
Adjusted Per Share Value based on latest NOSH - 3,563,277
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 38.45 18.84 83.18 58.52 38.94 19.68 79.79 -38.45%
EPS 9.07 4.15 16.55 10.92 6.89 3.16 13.65 -23.79%
DPS 10.44 0.00 15.36 0.00 10.31 0.00 0.00 -
NAPS 1.1783 1.1667 1.1109 0.8851 0.8836 0.9832 0.9661 14.11%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 9.65 9.60 8.60 8.35 7.40 8.00 8.80 -
P/RPS 7.49 15.20 3.05 4.21 5.60 11.97 3.24 74.56%
P/EPS 31.75 68.97 15.36 22.55 31.65 74.56 18.92 41.08%
EY 3.15 1.45 6.51 4.43 3.16 1.34 5.28 -29.06%
DY 3.63 0.00 6.05 0.00 4.73 0.00 0.00 -
P/NAPS 2.44 2.46 2.29 2.78 2.47 2.40 2.67 -5.81%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 07/11/03 25/08/03 07/05/03 17/02/03 08/11/02 28/08/02 -
Price 11.20 10.10 9.10 8.10 7.85 8.20 9.00 -
P/RPS 8.69 16.00 3.23 4.08 5.94 12.27 3.31 89.97%
P/EPS 36.85 72.56 16.25 21.88 33.58 76.42 19.35 53.45%
EY 2.71 1.38 6.15 4.57 2.98 1.31 5.17 -34.91%
DY 3.13 0.00 5.71 0.00 4.46 0.00 0.00 -
P/NAPS 2.84 2.58 2.42 2.70 2.62 2.46 2.74 2.41%

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