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

Announcement Date
08-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 0.56%
YoY- 91.46%
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 10,037,610 10,187,623 10,129,525 10,366,144 10,304,456 10,154,617 10,511,514 -3.03%
PBT 2,628,322 2,397,995 2,380,182 2,353,528 2,354,383 2,045,956 1,701,975 33.70%
Tax -623,185 -743,239 -634,516 -684,983 -695,118 -714,609 -781,133 -14.01%
NP 2,005,137 1,654,756 1,745,666 1,668,545 1,659,265 1,331,347 920,842 68.23%
-
NP to SH 2,005,137 1,654,756 1,745,666 1,668,545 1,659,265 1,301,972 891,467 71.92%
-
Tax Rate 23.71% 30.99% 26.66% 29.10% 29.52% 34.93% 45.90% -
Total Cost 8,032,473 8,532,867 8,383,859 8,697,599 8,645,191 8,823,270 9,590,672 -11.17%
-
Net Worth 10,740,511 10,689,833 10,667,508 11,863,909 10,663,652 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 1,853,171 1,244,542 1,244,542 177,019 177,019 177,019 177,019 380.61%
Div Payout % 92.42% 75.21% 71.29% 10.61% 10.67% 13.60% 19.86% -
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 10,663,652 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 19.98% 16.24% 17.23% 16.10% 16.10% 13.11% 8.76% -
ROE 18.67% 15.48% 16.36% 14.06% 15.56% 11.51% 8.31% -
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 280.37 285.91 284.87 291.83 289.89 286.45 296.90 -3.75%
EPS 56.01 46.44 49.09 46.97 46.68 36.73 25.18 70.65%
DPS 52.00 35.00 35.00 5.00 4.98 4.99 5.00 378.50%
NAPS 3.00 3.00 3.00 3.34 3.00 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 83.20 84.44 83.96 85.92 85.41 84.17 87.13 -3.03%
EPS 16.62 13.72 14.47 13.83 13.75 10.79 7.39 71.91%
DPS 15.36 10.32 10.32 1.47 1.47 1.47 1.47 380.00%
NAPS 0.8903 0.8861 0.8842 0.9834 0.8839 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 3.07 2.92 2.60 2.74 3.04 3.19 2.80 6.34%
P/EPS 15.36 17.98 15.07 17.03 18.85 24.91 32.96 -39.97%
EY 6.51 5.56 6.63 5.87 5.30 4.01 3.03 66.73%
DY 6.05 4.19 4.73 0.63 0.57 0.55 0.60 368.71%
P/NAPS 2.87 2.78 2.47 2.40 2.93 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 3.25 2.83 2.76 2.81 3.10 3.23 2.93 7.17%
P/EPS 16.25 17.44 15.99 17.46 19.28 25.19 34.55 -39.60%
EY 6.15 5.73 6.25 5.73 5.19 3.97 2.89 65.67%
DY 5.71 4.32 4.46 0.61 0.55 0.54 0.57 366.66%
P/NAPS 3.03 2.70 2.62 2.46 3.00 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