[MAYBANK] QoQ Quarter Result on 30-Sep-2002 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
08-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 20.48%
YoY- 2.5%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 2,975,593 2,362,906 2,324,696 2,374,415 2,451,397 2,192,934 2,522,786 11.66%
PBT 700,886 693,348 686,490 547,598 499,963 675,535 659,836 4.11%
Tax -22,587 -206,078 -228,070 -166,450 -183,608 -97,355 -278,537 -81.35%
NP 678,299 487,270 458,420 381,148 316,355 578,180 381,299 46.96%
-
NP to SH 678,299 487,270 458,420 381,148 316,355 578,180 381,299 46.96%
-
Tax Rate 3.22% 29.72% 33.22% 30.40% 36.72% 14.41% 42.21% -
Total Cost 2,297,294 1,875,636 1,866,276 1,993,267 2,135,042 1,614,754 2,141,487 4.80%
-
Net Worth 10,740,511 10,689,833 10,667,508 11,863,909 11,694,471 11,308,364 10,727,352 0.08%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 608,628 - 1,244,542 - - - 177,019 128.31%
Div Payout % 89.73% - 271.49% - - - 46.43% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 10,740,511 10,689,833 10,667,508 11,863,909 11,694,471 11,308,364 10,727,352 0.08%
NOSH 3,580,170 3,563,277 3,555,836 3,552,068 3,554,550 3,544,941 3,540,380 0.74%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 22.80% 20.62% 19.72% 16.05% 12.91% 26.37% 15.11% -
ROE 6.32% 4.56% 4.30% 3.21% 2.71% 5.11% 3.55% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 83.11 66.31 65.38 66.85 68.97 61.86 71.26 10.83%
EPS 18.90 13.65 12.89 10.73 8.90 16.31 10.77 45.63%
DPS 17.00 0.00 35.00 0.00 0.00 0.00 5.00 126.61%
NAPS 3.00 3.00 3.00 3.34 3.29 3.19 3.03 -0.66%
Adjusted Per Share Value based on latest NOSH - 3,552,068
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 24.66 19.59 19.27 19.68 20.32 18.18 20.91 11.65%
EPS 5.62 4.04 3.80 3.16 2.62 4.79 3.16 46.94%
DPS 5.04 0.00 10.32 0.00 0.00 0.00 1.47 127.88%
NAPS 0.8903 0.8861 0.8842 0.9834 0.9693 0.9373 0.8892 0.08%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 8.60 8.35 7.40 8.00 8.80 9.15 8.30 -
P/RPS 10.35 12.59 11.32 11.97 12.76 14.79 11.65 -7.60%
P/EPS 45.39 61.06 57.40 74.56 98.88 56.10 77.07 -29.80%
EY 2.20 1.64 1.74 1.34 1.01 1.78 1.30 42.14%
DY 1.98 0.00 4.73 0.00 0.00 0.00 0.60 122.13%
P/NAPS 2.87 2.78 2.47 2.40 2.67 2.87 2.74 3.14%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 07/05/03 17/02/03 08/11/02 28/08/02 03/05/02 07/02/02 -
Price 9.10 8.10 7.85 8.20 9.00 9.25 8.70 -
P/RPS 10.95 12.21 12.01 12.27 13.05 14.95 12.21 -7.02%
P/EPS 48.03 59.23 60.89 76.42 101.12 56.71 80.78 -29.35%
EY 2.08 1.69 1.64 1.31 0.99 1.76 1.24 41.30%
DY 1.87 0.00 4.46 0.00 0.00 0.00 0.57 121.27%
P/NAPS 3.03 2.70 2.62 2.46 2.74 2.90 2.87 3.69%

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