[MAYBANK] YoY Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 118.0%
YoY- 10.32%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 6,458,215 5,067,267 4,640,163 4,699,111 4,985,684 4,702,603 4,547,665 -0.37%
PBT 1,866,484 1,774,340 1,499,535 1,225,440 1,208,288 1,016,266 1,036,950 -0.62%
Tax -546,002 -525,778 -405,619 -394,520 -455,122 -314,925 -346,380 -0.48%
NP 1,320,482 1,248,562 1,093,916 830,920 753,166 701,341 690,570 -0.68%
-
NP to SH 1,307,024 1,248,562 1,093,916 830,920 753,166 701,341 690,570 -0.67%
-
Tax Rate 29.25% 29.63% 27.05% 32.19% 37.67% 30.99% 33.40% -
Total Cost 5,137,733 3,818,705 3,546,247 3,868,191 4,232,518 4,001,262 3,857,095 -0.30%
-
Net Worth 16,670,268 15,570,896 14,218,388 10,662,814 10,719,083 9,382,488 9,905,145 -0.55%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 1,535,413 1,259,857 1,243,995 - - - -
Div Payout % - 122.97% 115.17% 149.71% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 16,670,268 15,570,896 14,218,388 10,662,814 10,719,083 9,382,488 9,905,145 -0.55%
NOSH 3,746,127 3,612,737 3,599,592 3,554,271 3,537,651 2,345,622 2,325,151 -0.50%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 20.45% 24.64% 23.57% 17.68% 15.11% 14.91% 15.19% -
ROE 7.84% 8.02% 7.69% 7.79% 7.03% 7.48% 6.97% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 172.40 140.26 128.91 132.21 140.93 200.48 195.59 0.13%
EPS 34.89 34.56 30.39 23.38 21.29 19.94 29.70 -0.17%
DPS 0.00 42.50 35.00 35.00 0.00 0.00 0.00 -
NAPS 4.45 4.31 3.95 3.00 3.03 4.00 4.26 -0.04%
Adjusted Per Share Value based on latest NOSH - 3,555,836
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 53.53 42.00 38.46 38.95 41.33 38.98 37.70 -0.37%
EPS 10.83 10.35 9.07 6.89 6.24 5.81 5.72 -0.67%
DPS 0.00 12.73 10.44 10.31 0.00 0.00 0.00 -
NAPS 1.3818 1.2907 1.1786 0.8838 0.8885 0.7777 0.821 -0.55%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 11.10 11.80 9.65 7.40 8.30 13.50 0.00 -
P/RPS 6.44 8.41 7.49 5.60 5.89 6.73 0.00 -100.00%
P/EPS 31.81 34.14 31.75 31.65 38.99 45.15 0.00 -100.00%
EY 3.14 2.93 3.15 3.16 2.57 2.21 0.00 -100.00%
DY 0.00 3.60 3.63 4.73 0.00 0.00 0.00 -
P/NAPS 2.49 2.74 2.44 2.47 2.74 3.38 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 15/02/06 18/02/05 25/02/04 17/02/03 07/02/02 13/02/01 17/02/00 -
Price 11.00 12.30 11.20 7.85 8.70 14.20 17.70 -
P/RPS 6.38 8.77 8.69 5.94 6.17 7.08 9.05 0.37%
P/EPS 31.53 35.59 36.85 33.58 40.86 47.49 59.60 0.67%
EY 3.17 2.81 2.71 2.98 2.45 2.11 1.68 -0.67%
DY 0.00 3.46 3.13 4.46 0.00 0.00 0.00 -
P/NAPS 2.47 2.85 2.84 2.62 2.87 3.55 4.15 0.55%

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