[MAYBANK] YoY Annualized Quarter 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- -7.47%
YoY- 2.5%
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 12,652,136 9,864,792 9,094,648 9,497,660 9,250,908 9,240,676 4,989,464 -0.98%
PBT 3,787,512 3,172,804 2,802,588 2,190,392 2,193,812 1,924,112 1,613,412 -0.90%
Tax -1,069,672 -952,648 -797,704 -665,800 -706,340 -564,088 -587,720 -0.63%
NP 2,717,840 2,220,156 2,004,884 1,524,592 1,487,472 1,360,024 1,025,692 -1.03%
-
NP to SH 2,691,780 2,220,156 2,004,884 1,524,592 1,487,472 1,360,024 1,025,692 -1.02%
-
Tax Rate 28.24% 30.03% 28.46% 30.40% 32.20% 29.32% 36.43% -
Total Cost 9,934,296 7,644,636 7,089,764 7,973,068 7,763,436 7,880,652 3,963,772 -0.97%
-
Net Worth 17,214,872 15,189,782 14,078,809 11,863,909 10,887,390 10,645,705 9,557,584 -0.62%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 7,452,325 - - - - - - -100.00%
Div Payout % 276.85% - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 17,214,872 15,189,782 14,078,809 11,863,909 10,887,390 10,645,705 9,557,584 -0.62%
NOSH 3,726,162 3,599,474 3,600,718 3,552,068 2,356,577 2,344,868 2,331,118 -0.49%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 21.48% 22.51% 22.04% 16.05% 16.08% 14.72% 20.56% -
ROE 15.64% 14.62% 14.24% 12.85% 13.66% 12.78% 10.73% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 339.55 274.06 252.58 267.38 392.56 394.08 214.04 -0.48%
EPS 72.24 61.68 55.68 42.92 63.12 58.00 44.00 -0.52%
DPS 200.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 4.62 4.22 3.91 3.34 4.62 4.54 4.10 -0.12%
Adjusted Per Share Value based on latest NOSH - 3,552,068
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 104.85 81.75 75.37 78.71 76.66 76.58 41.35 -0.98%
EPS 22.31 18.40 16.61 12.63 12.33 11.27 8.50 -1.02%
DPS 61.76 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.4266 1.2588 1.1667 0.9832 0.9022 0.8822 0.792 -0.62%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 11.60 11.00 9.60 8.00 10.30 14.60 0.00 -
P/RPS 3.42 4.01 3.80 2.99 2.62 3.70 0.00 -100.00%
P/EPS 16.06 17.83 17.24 18.64 16.32 25.17 0.00 -100.00%
EY 6.23 5.61 5.80 5.37 6.13 3.97 0.00 -100.00%
DY 17.24 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.51 2.61 2.46 2.40 2.23 3.22 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 17/11/05 08/11/04 07/11/03 08/11/02 05/11/01 03/11/00 09/11/99 -
Price 11.00 11.10 10.10 8.20 6.95 14.60 0.00 -
P/RPS 3.24 4.05 4.00 3.07 1.77 3.70 0.00 -100.00%
P/EPS 15.23 18.00 18.14 19.10 11.01 25.17 0.00 -100.00%
EY 6.57 5.56 5.51 5.23 9.08 3.97 0.00 -100.00%
DY 18.18 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.38 2.63 2.58 2.46 1.50 3.22 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