[MAYBANK] QoQ TTM Result on 30-Sep-2001 [#1]

Announcement Date
05-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 3.79%
YoY- -39.65%
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 10,304,456 10,154,617 10,511,514 10,342,631 10,340,073 9,378,422 8,943,826 9.92%
PBT 2,354,383 2,045,956 1,701,975 1,577,377 1,509,952 1,901,208 2,116,805 7.36%
Tax -695,118 -714,609 -781,133 -676,499 -640,936 -686,444 -745,629 -4.58%
NP 1,659,265 1,331,347 920,842 900,878 869,016 1,214,764 1,371,176 13.59%
-
NP to SH 1,659,265 1,301,972 891,467 871,503 839,641 1,214,764 1,371,176 13.59%
-
Tax Rate 29.52% 34.93% 45.90% 42.89% 42.45% 36.11% 35.22% -
Total Cost 8,645,191 8,823,270 9,590,672 9,441,753 9,471,057 8,163,658 7,572,650 9.25%
-
Net Worth 10,663,652 11,308,364 10,727,352 9,426,311 6,976,561 9,315,278 9,385,324 8.91%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 177,019 177,019 177,019 117,316 117,316 421,014 421,014 -43.96%
Div Payout % 10.67% 13.60% 19.86% 13.46% 13.97% 34.66% 30.70% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 10,663,652 11,308,364 10,727,352 9,426,311 6,976,561 9,315,278 9,385,324 8.91%
NOSH 3,554,550 3,544,941 3,540,380 2,356,577 2,447,916 2,328,819 2,346,331 32.00%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 16.10% 13.11% 8.76% 8.71% 8.40% 12.95% 15.33% -
ROE 15.56% 11.51% 8.31% 9.25% 12.04% 13.04% 14.61% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 289.89 286.45 296.90 438.88 422.40 402.71 381.18 -16.72%
EPS 46.68 36.73 25.18 36.98 34.30 52.16 58.44 -13.94%
DPS 4.98 4.99 5.00 4.98 4.79 18.00 18.00 -57.64%
NAPS 3.00 3.19 3.03 4.00 2.85 4.00 4.00 -17.49%
Adjusted Per Share Value based on latest NOSH - 2,356,577
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 85.39 84.15 87.11 85.71 85.69 77.72 74.12 9.92%
EPS 13.75 10.79 7.39 7.22 6.96 10.07 11.36 13.61%
DPS 1.47 1.47 1.47 0.97 0.97 3.49 3.49 -43.89%
NAPS 0.8837 0.9371 0.889 0.7812 0.5782 0.772 0.7778 8.90%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 8.80 9.15 8.30 10.30 10.30 12.60 13.50 -
P/RPS 3.04 3.19 2.80 2.35 2.44 3.13 3.54 -9.67%
P/EPS 18.85 24.91 32.96 27.85 30.03 24.16 23.10 -12.70%
EY 5.30 4.01 3.03 3.59 3.33 4.14 4.33 14.46%
DY 0.57 0.55 0.60 0.48 0.47 1.43 1.33 -43.24%
P/NAPS 2.93 2.87 2.74 2.58 3.61 3.15 3.38 -9.10%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 03/05/02 07/02/02 05/11/01 28/08/01 10/05/01 13/02/01 -
Price 9.00 9.25 8.70 6.95 12.20 9.85 14.20 -
P/RPS 3.10 3.23 2.93 1.58 2.89 2.45 3.73 -11.63%
P/EPS 19.28 25.19 34.55 18.79 35.57 18.88 24.30 -14.33%
EY 5.19 3.97 2.89 5.32 2.81 5.30 4.12 16.68%
DY 0.55 0.54 0.57 0.72 0.39 1.83 1.27 -42.84%
P/NAPS 3.00 2.90 2.87 1.74 4.28 2.46 3.55 -10.64%

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