[MAYBANK] QoQ TTM Result on 31-Mar-2003 [#3]

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
TTM Result
Revenue	9,978,662	9,936,857	10,037,610	10,187,623	10,129,525	10,366,144	10,304,456	-2.11%
YoY %	0.42%	-1.00%	-1.47%	0.57%	-2.28%	0.60%	-	-
Horiz. %	96.84%	96.43%	97.41%	98.87%	98.30%	100.60%	100.00%	-
PBT	2,893,769	2,781,371	2,628,322	2,397,995	2,380,182	2,353,528	2,354,383	14.69%
YoY %	4.04%	5.82%	9.60%	0.75%	1.13%	-0.04%	-	-
Horiz. %	122.91%	118.14%	111.64%	101.85%	101.10%	99.96%	100.00%	-
Tax	-634,284	-656,161	-623,185	-743,239	-634,516	-684,983	-695,118	-5.90%
YoY %	3.33%	-5.29%	16.15%	-17.13%	7.37%	1.46%	-	-
Horiz. %	91.25%	94.40%	89.65%	106.92%	91.28%	98.54%	100.00%	-
NP	2,259,485	2,125,210	2,005,137	1,654,756	1,745,666	1,668,545	1,659,265	22.78%
YoY %	6.32%	5.99%	21.17%	-5.21%	4.62%	0.56%	-	-
Horiz. %	136.17%	128.08%	120.84%	99.73%	105.21%	100.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,259,485	2,125,210	2,005,137	1,654,756	1,745,666	1,668,545	1,659,265	22.78%
YoY %	6.32%	5.99%	21.17%	-5.21%	4.62%	0.56%	-	-
Horiz. %	136.17%	128.08%	120.84%	99.73%	105.21%	100.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.92%	23.59%	23.71%	30.99%	26.66%	29.10%	29.52%	-
YoY %	-7.08%	-0.51%	-23.49%	16.24%	-8.38%	-1.42%	-	-
Horiz. %	74.25%	79.91%	80.32%	104.98%	90.31%	98.58%	100.00%	-
Total Cost	7,719,177	7,811,647	8,032,473	8,532,867	8,383,859	8,697,599	8,645,191	-7.25%
YoY %	-1.18%	-2.75%	-5.86%	1.78%	-3.61%	0.61%	-	-
Horiz. %	89.29%	90.36%	92.91%	98.70%	96.98%	100.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,223,240	14,078,809	10,740,511	10,689,833	10,667,508	11,863,909	10,663,652	21.10%
YoY %	1.03%	31.08%	0.47%	0.21%	-10.08%	11.26%	-	-
Horiz. %	133.38%	132.03%	100.72%	100.25%	100.04%	111.26%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Dividend
Div	1,868,916	1,853,171	1,853,171	1,244,542	1,244,542	177,019	177,019	379.19%
YoY %	0.85%	0.00%	48.90%	0.00%	603.06%	0.00%	-	-
Horiz. %	1,055.77%	1,046.88%	1,046.88%	703.06%	703.06%	100.00%	100.00%	-
Div Payout %	82.71%	87.20%	92.42%	75.21%	71.29%	10.61%	10.67%	-
YoY %	-5.15%	-5.65%	22.88%	5.50%	571.91%	-0.56%	-	-
Horiz. %	775.16%	817.24%	866.17%	704.87%	668.13%	99.44%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Equity
Net Worth	14,223,240	14,078,809	10,740,511	10,689,833	10,667,508	11,863,909	10,663,652	21.10%
YoY %	1.03%	31.08%	0.47%	0.21%	-10.08%	11.26%	-	-
Horiz. %	133.38%	132.03%	100.72%	100.25%	100.04%	111.26%	100.00%	-
NOSH	3,600,820	3,600,718	3,580,170	3,563,277	3,555,836	3,552,068	3,554,550	0.86%
YoY %	0.00%	0.57%	0.47%	0.21%	0.11%	-0.07%	-	-
Horiz. %	101.30%	101.30%	100.72%	100.25%	100.04%	99.93%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Ratio Analysis
NP Margin	22.64%	21.39%	19.98%	16.24%	17.23%	16.10%	16.10%	-
YoY %	5.84%	7.06%	23.03%	-5.75%	7.02%	0.00%	-	-
Horiz. %	140.62%	132.86%	124.10%	100.87%	107.02%	100.00%	100.00%	-
ROE	15.89%	15.10%	18.67%	15.48%	16.36%	14.06%	15.56%	-
YoY %	5.23%	-19.12%	20.61%	-5.38%	16.36%	-9.64%	-	-
Horiz. %	102.12%	97.04%	119.99%	99.49%	105.14%	90.36%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Per Share
RPS	277.12	275.97	280.37	285.91	284.87	291.83	289.89	-2.95%
YoY %	0.42%	-1.57%	-1.94%	0.37%	-2.38%	0.67%	-	-
Horiz. %	95.59%	95.20%	96.72%	98.63%	98.27%	100.67%	100.00%	-
EPS	62.75	59.02	56.01	46.44	49.09	46.97	46.68	21.73%
YoY %	6.32%	5.37%	20.61%	-5.40%	4.51%	0.62%	-	-
Horiz. %	134.43%	126.44%	119.99%	99.49%	105.16%	100.62%	100.00%	-
DPS	52.00	52.00	52.00	35.00	35.00	5.00	4.98	375.69%
YoY %	0.00%	0.00%	48.57%	0.00%	600.00%	0.40%	-	-
Horiz. %	1,044.18%	1,044.18%	1,044.18%	702.81%	702.81%	100.40%	100.00%	-
NAPS	3.95	3.91	3.00	3.00	3.00	3.34	3.00	20.06%
YoY %	1.02%	30.33%	0.00%	0.00%	-10.18%	11.33%	-	-
Horiz. %	131.67%	130.33%	100.00%	100.00%	100.00%	111.33%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 3,563,277
RPS	82.69	82.35	83.18	84.43	83.94	85.91	85.39	-2.11%
YoY %	0.41%	-1.00%	-1.48%	0.58%	-2.29%	0.61%	-	-
Horiz. %	96.84%	96.44%	97.41%	98.88%	98.30%	100.61%	100.00%	-
EPS	18.72	17.61	16.62	13.71	14.47	13.83	13.75	22.76%
YoY %	6.30%	5.96%	21.23%	-5.25%	4.63%	0.58%	-	-
Horiz. %	136.15%	128.07%	120.87%	99.71%	105.24%	100.58%	100.00%	-
DPS	15.49	15.36	15.36	10.31	10.31	1.47	1.47	378.58%
YoY %	0.85%	0.00%	48.98%	0.00%	601.36%	0.00%	-	-
Horiz. %	1,053.74%	1,044.90%	1,044.90%	701.36%	701.36%	100.00%	100.00%	-
NAPS	1.1787	1.1667	0.8901	0.8859	0.884	0.9832	0.8837	21.10%
YoY %	1.03%	31.08%	0.47%	0.21%	-10.09%	11.26%	-	-
Horiz. %	133.38%	132.02%	100.72%	100.25%	100.03%	111.26%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	-
Price	9.65	9.60	8.60	8.35	7.40	8.00	8.80	-
P/RPS	3.48	3.48	3.07	2.92	2.60	2.74	3.04	9.40%
YoY %	0.00%	13.36%	5.14%	12.31%	-5.11%	-9.87%	-	-
Horiz. %	114.47%	114.47%	100.99%	96.05%	85.53%	90.13%	100.00%	-
P/EPS	15.38	16.27	15.36	17.98	15.07	17.03	18.85	-12.65%
YoY %	-5.47%	5.92%	-14.57%	19.31%	-11.51%	-9.66%	-	-
Horiz. %	81.59%	86.31%	81.49%	95.38%	79.95%	90.34%	100.00%	-
EY	6.50	6.15	6.51	5.56	6.63	5.87	5.30	14.53%
YoY %	5.69%	-5.53%	17.09%	-16.14%	12.95%	10.75%	-	-
Horiz. %	122.64%	116.04%	122.83%	104.91%	125.09%	110.75%	100.00%	-
DY	5.39	5.42	6.05	4.19	4.73	0.63	0.57	345.34%
YoY %	-0.55%	-10.41%	44.39%	-11.42%	650.79%	10.53%	-	-
Horiz. %	945.61%	950.88%	1,061.40%	735.09%	829.82%	110.53%	100.00%	-
P/NAPS	2.44	2.46	2.87	2.78	2.47	2.40	2.93	-11.45%
YoY %	-0.81%	-14.29%	3.24%	12.55%	2.92%	-18.09%	-	-
Horiz. %	83.28%	83.96%	97.95%	94.88%	84.30%	81.91%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	25/02/04	07/11/03	25/08/03	07/05/03	17/02/03	08/11/02	28/08/02	-
Price	11.20	10.10	9.10	8.10	7.85	8.20	9.00	-
P/RPS	4.04	3.66	3.25	2.83	2.76	2.81	3.10	19.25%
YoY %	10.38%	12.62%	14.84%	2.54%	-1.78%	-9.35%	-	-
Horiz. %	130.32%	118.06%	104.84%	91.29%	89.03%	90.65%	100.00%	-
P/EPS	17.85	17.11	16.25	17.44	15.99	17.46	19.28	-4.99%
YoY %	4.32%	5.29%	-6.82%	9.07%	-8.42%	-9.44%	-	-
Horiz. %	92.58%	88.74%	84.28%	90.46%	82.94%	90.56%	100.00%	-
EY	5.60	5.84	6.15	5.73	6.25	5.73	5.19	5.18%
YoY %	-4.11%	-5.04%	7.33%	-8.32%	9.08%	10.40%	-	-
Horiz. %	107.90%	112.52%	118.50%	110.40%	120.42%	110.40%	100.00%	-
DY	4.64	5.15	5.71	4.32	4.46	0.61	0.55	312.80%
YoY %	-9.90%	-9.81%	32.18%	-3.14%	631.15%	10.91%	-	-
Horiz. %	843.64%	936.36%	1,038.18%	785.45%	810.91%	110.91%	100.00%	-
P/NAPS	2.84	2.58	3.03	2.70	2.62	2.46	3.00	-3.57%
YoY %	10.08%	-14.85%	12.22%	3.05%	6.50%	-18.00%	-	-
Horiz. %	94.67%	86.00%	101.00%	90.00%	87.33%	82.00%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos