[MAYBANK] YoY Annualized Quarter Result on 30-Jun-2002 [#4]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -7.18%
YoY- 96.24%
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 11,215,887 10,404,296 10,037,610 9,627,868 10,203,019 8,788,890 11,339,158 0.01%
PBT 3,494,492 3,358,597 2,619,674 2,383,787 1,509,952 2,137,488 1,010,949 -1.30%
Tax -950,247 -934,086 -623,185 -736,086 -670,311 -777,083 -41,083 -3.28%
NP 2,544,245 2,424,511 1,996,489 1,647,701 839,641 1,360,405 969,866 -1.02%
-
NP to SH 2,502,526 2,424,511 1,996,489 1,647,701 839,641 1,360,405 969,866 -1.00%
-
Tax Rate 27.19% 27.81% 23.79% 30.88% 44.39% 36.35% 4.06% -
Total Cost 8,671,642 7,979,785 8,041,121 7,980,167 9,363,378 7,428,485 10,369,292 0.19%
-
Net Worth 16,126,292 14,626,321 13,404,997 11,657,927 6,684,292 10,319,509 9,148,381 -0.60%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 3,750,130 2,161,525 1,853,882 - - 419,302 - -100.00%
Div Payout % 149.85% 89.15% 92.86% - - 30.82% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 16,126,292 14,626,321 13,404,997 11,657,927 6,684,292 10,319,509 9,148,381 -0.60%
NOSH 3,658,663 3,602,542 3,565,158 3,543,443 2,345,365 2,329,460 2,292,827 -0.49%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 22.68% 23.30% 19.89% 17.11% 8.23% 15.48% 8.55% -
ROE 15.52% 16.58% 14.89% 14.13% 12.56% 13.18% 10.60% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 306.56 288.80 281.55 271.71 435.03 377.29 494.55 0.50%
EPS 68.41 67.30 55.90 46.50 23.80 58.40 42.30 -0.50%
DPS 102.50 60.00 52.00 0.00 0.00 18.00 0.00 -100.00%
NAPS 4.4077 4.06 3.76 3.29 2.85 4.43 3.99 -0.10%
Adjusted Per Share Value based on latest NOSH - 3,554,550
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 92.95 86.22 83.18 79.79 84.55 72.83 93.97 0.01%
EPS 20.74 20.09 16.55 13.65 6.96 11.27 8.04 -1.00%
DPS 31.08 17.91 15.36 0.00 0.00 3.47 0.00 -100.00%
NAPS 1.3364 1.2121 1.1109 0.9661 0.5539 0.8552 0.7581 -0.60%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 10.90 10.10 8.60 8.80 10.30 15.40 0.00 -
P/RPS 3.56 3.50 3.05 3.24 2.37 4.08 0.00 -100.00%
P/EPS 15.94 15.01 15.36 18.92 28.77 26.37 0.00 -100.00%
EY 6.28 6.66 6.51 5.28 3.48 3.79 0.00 -100.00%
DY 9.40 5.94 6.05 0.00 0.00 1.17 0.00 -100.00%
P/NAPS 2.47 2.49 2.29 2.67 3.61 3.48 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 01/09/05 30/08/04 25/08/03 28/08/02 28/08/01 28/08/00 - -
Price 11.30 10.40 9.10 9.00 12.20 14.40 0.00 -
P/RPS 3.69 3.60 3.23 3.31 2.80 3.82 0.00 -100.00%
P/EPS 16.52 15.45 16.25 19.35 34.08 24.66 0.00 -100.00%
EY 6.05 6.47 6.15 5.17 2.93 4.06 0.00 -100.00%
DY 9.07 5.77 5.71 0.00 0.00 1.25 0.00 -100.00%
P/NAPS 2.56 2.56 2.42 2.74 4.28 3.25 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