[MAYBANK] QoQ TTM Result on 30-Jun-2000 [#4]

Announcement Date
28-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2000
Quarter
30-Jun-2000 [#4]
Profit Trend
QoQ- 34.08%
YoY--%
View:
Show?
TTM Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 9,378,422 8,943,826 8,831,081 7,768,278 5,754,162 3,527,053 1,247,366 -2.02%
PBT 1,901,208 2,116,805 2,215,163 2,137,488 1,584,100 1,036,949 403,353 -1.56%
Tax -686,444 -745,629 -771,175 -777,083 -569,443 -346,379 -146,930 -1.55%
NP 1,214,764 1,371,176 1,443,988 1,360,405 1,014,657 690,570 256,423 -1.56%
-
NP to SH 1,214,764 1,371,176 1,443,988 1,360,405 1,014,657 690,570 256,423 -1.56%
-
Tax Rate 36.11% 35.22% 34.81% 36.35% 35.95% 33.40% 36.43% -
Total Cost 8,163,658 7,572,650 7,387,093 6,407,873 4,739,505 2,836,483 990,943 -2.11%
-
Net Worth 9,315,278 9,385,324 10,645,705 10,349,078 10,286,239 9,943,367 9,557,584 0.02%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div 421,014 421,014 420,403 420,403 116,706 116,706 - -100.00%
Div Payout % 34.66% 30.70% 29.11% 30.90% 11.50% 16.90% - -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 9,315,278 9,385,324 10,645,705 10,349,078 10,286,239 9,943,367 9,557,584 0.02%
NOSH 2,328,819 2,346,331 2,344,868 2,336,135 2,348,456 2,334,123 2,331,118 0.00%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 12.95% 15.33% 16.35% 17.51% 17.63% 19.58% 20.56% -
ROE 13.04% 14.61% 13.56% 13.15% 9.86% 6.95% 2.68% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 402.71 381.18 376.61 332.53 245.02 151.11 53.51 -2.02%
EPS 52.16 58.44 61.58 58.23 43.21 29.59 11.00 -1.56%
DPS 18.00 18.00 18.00 18.00 4.97 5.00 0.00 -100.00%
NAPS 4.00 4.00 4.54 4.43 4.38 4.26 4.10 0.02%
Adjusted Per Share Value based on latest NOSH - 2,336,135
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 77.72 74.12 73.18 64.38 47.69 29.23 10.34 -2.02%
EPS 10.07 11.36 11.97 11.27 8.41 5.72 2.13 -1.56%
DPS 3.49 3.49 3.48 3.48 0.97 0.97 0.00 -100.00%
NAPS 0.772 0.7778 0.8822 0.8576 0.8524 0.824 0.792 0.02%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - - -
Price 12.60 13.50 14.60 15.40 16.70 0.00 0.00 -
P/RPS 3.13 3.54 3.88 4.63 6.82 0.00 0.00 -100.00%
P/EPS 24.16 23.10 23.71 26.45 38.65 0.00 0.00 -100.00%
EY 4.14 4.33 4.22 3.78 2.59 0.00 0.00 -100.00%
DY 1.43 1.33 1.23 1.17 0.30 0.00 0.00 -100.00%
P/NAPS 3.15 3.38 3.22 3.48 3.81 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 10/05/01 13/02/01 03/11/00 28/08/00 - - - -
Price 9.85 14.20 14.60 14.40 0.00 0.00 0.00 -
P/RPS 2.45 3.73 3.88 4.33 0.00 0.00 0.00 -100.00%
P/EPS 18.88 24.30 23.71 24.73 0.00 0.00 0.00 -100.00%
EY 5.30 4.12 4.22 4.04 0.00 0.00 0.00 -100.00%
DY 1.83 1.27 1.23 1.25 0.00 0.00 0.00 -100.00%
P/NAPS 2.46 3.55 3.22 3.25 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