[MAYBANK] QoQ Quarter Result on 31-Dec-2000 [#2]

Announcement Date
13-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 6.27%
YoY- -16.77%
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 2,312,727 2,975,767 2,661,705 2,392,432 2,310,169 2,014,116 2,227,109 2.54%
PBT 548,453 162,132 331,554 535,238 481,028 553,388 547,151 0.15%
Tax -176,585 -162,132 -163,879 -173,903 -141,022 -207,640 -223,064 -14.41%
NP 371,868 0 167,675 361,335 340,006 345,748 324,087 9.59%
-
NP to SH 371,868 -29,375 167,675 361,335 340,006 345,748 324,087 9.59%
-
Tax Rate 32.20% 100.00% 49.43% 32.49% 29.32% 37.52% 40.77% -
Total Cost 1,940,859 2,975,767 2,494,030 2,031,097 1,970,163 1,668,368 1,903,022 1.31%
-
Net Worth 10,887,390 6,976,561 9,315,278 9,385,324 10,645,705 10,349,078 10,286,239 3.85%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 117,316 - 303,697 - -
Div Payout % - - - 32.47% - 87.84% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 10,887,390 6,976,561 9,315,278 9,385,324 10,645,705 10,349,078 10,286,239 3.85%
NOSH 2,356,577 2,447,916 2,328,819 2,346,331 2,344,868 2,336,135 2,348,456 0.23%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 16.08% 0.00% 6.30% 15.10% 14.72% 17.17% 14.55% -
ROE 3.42% -0.42% 1.80% 3.85% 3.19% 3.34% 3.15% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 98.14 121.56 114.29 101.96 98.52 86.22 94.83 2.31%
EPS 15.78 -0.80 4.76 10.26 14.50 14.80 13.80 9.34%
DPS 0.00 0.00 0.00 5.00 0.00 13.00 0.00 -
NAPS 4.62 2.85 4.00 4.00 4.54 4.43 4.38 3.61%
Adjusted Per Share Value based on latest NOSH - 2,346,331
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 19.17 24.67 22.06 19.83 19.15 16.69 18.46 2.54%
EPS 3.08 -0.24 1.39 3.00 2.82 2.87 2.69 9.43%
DPS 0.00 0.00 0.00 0.97 0.00 2.52 0.00 -
NAPS 0.9024 0.5783 0.7721 0.7779 0.8824 0.8578 0.8526 3.85%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 10.30 10.30 12.60 13.50 14.60 15.40 16.70 -
P/RPS 10.50 8.47 11.02 13.24 14.82 17.86 17.61 -29.13%
P/EPS 65.27 -858.33 175.00 87.66 100.69 104.05 121.01 -33.71%
EY 1.53 -0.12 0.57 1.14 0.99 0.96 0.83 50.28%
DY 0.00 0.00 0.00 0.37 0.00 0.84 0.00 -
P/NAPS 2.23 3.61 3.15 3.38 3.22 3.48 3.81 -30.00%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 05/11/01 28/08/01 10/05/01 13/02/01 03/11/00 28/08/00 10/05/00 -
Price 6.95 12.20 9.85 14.20 14.60 14.40 16.40 -
P/RPS 7.08 10.04 8.62 13.93 14.82 16.70 17.29 -44.82%
P/EPS 44.04 -1,016.67 136.81 92.21 100.69 97.30 118.84 -48.37%
EY 2.27 -0.10 0.73 1.08 0.99 1.03 0.84 93.89%
DY 0.00 0.00 0.00 0.35 0.00 0.90 0.00 -
P/NAPS 1.50 4.28 2.46 3.55 3.22 3.25 3.74 -45.58%

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