[MAYBANK] QoQ Quarter Result on 30-Sep-1999 [#1]

Announcement Date
09-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2000
Quarter
30-Sep-1999 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Revenue 2,014,116 2,227,109 2,279,687 1,247,366 0 0 0 -100.00%
PBT 553,388 547,151 633,596 403,353 0 0 0 -100.00%
Tax -207,640 -223,064 -199,449 -146,930 0 0 0 -100.00%
NP 345,748 324,087 434,147 256,423 0 0 0 -100.00%
-
NP to SH 345,748 324,087 434,147 256,423 0 0 0 -100.00%
-
Tax Rate 37.52% 40.77% 31.48% 36.43% - - - -
Total Cost 1,668,368 1,903,022 1,845,540 990,943 0 0 0 -100.00%
-
Net Worth 10,349,078 10,286,239 9,943,367 9,557,584 0 0 0 -100.00%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Div 303,697 - 116,706 - - - - -100.00%
Div Payout % 87.84% - 26.88% - - - - -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Net Worth 10,349,078 10,286,239 9,943,367 9,557,584 0 0 0 -100.00%
NOSH 2,336,135 2,348,456 2,334,123 2,331,118 0 0 0 -100.00%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
NP Margin 17.17% 14.55% 19.04% 20.56% 0.00% 0.00% 0.00% -
ROE 3.34% 3.15% 4.37% 2.68% 0.00% 0.00% 0.00% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 86.22 94.83 97.67 53.51 0.00 0.00 0.00 -100.00%
EPS 14.80 13.80 18.60 11.00 0.00 0.00 0.00 -100.00%
DPS 13.00 0.00 5.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 4.43 4.38 4.26 4.10 3.99 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 2,331,118
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 16.69 18.46 18.90 10.34 0.00 0.00 0.00 -100.00%
EPS 2.87 2.69 3.60 2.13 0.00 0.00 0.00 -100.00%
DPS 2.52 0.00 0.97 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.8578 0.8526 0.8242 0.7922 3.99 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 30/06/00 31/03/00 - - - - - -
Price 15.40 16.70 0.00 0.00 0.00 0.00 0.00 -
P/RPS 17.86 17.61 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 104.05 121.01 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 0.96 0.83 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.84 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 3.48 3.81 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 28/08/00 10/05/00 17/02/00 09/11/99 - - - -
Price 14.40 16.40 17.70 0.00 0.00 0.00 0.00 -
P/RPS 16.70 17.29 18.12 0.00 0.00 0.00 0.00 -100.00%
P/EPS 97.30 118.84 95.16 0.00 0.00 0.00 0.00 -100.00%
EY 1.03 0.84 1.05 0.00 0.00 0.00 0.00 -100.00%
DY 0.90 0.00 0.28 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 3.25 3.74 4.15 0.00 0.00 0.00 0.00 -100.00%

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