[MAYBANK] YoY 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- 20.27%
YoY- 20.23%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 3,295,181 2,601,069 2,366,501 2,324,696 2,522,786 2,392,432 2,279,687 -0.39%
PBT 919,606 981,139 798,888 686,490 659,836 535,238 633,596 -0.39%
Tax -278,584 -287,616 -206,193 -228,070 -278,537 -173,903 -199,449 -0.35%
NP 641,022 693,523 592,695 458,420 381,299 361,335 434,147 -0.41%
-
NP to SH 634,079 693,523 592,695 458,420 381,299 361,335 434,147 -0.40%
-
Tax Rate 30.29% 29.31% 25.81% 33.22% 42.21% 32.49% 31.48% -
Total Cost 2,654,159 1,907,546 1,773,806 1,866,276 2,141,487 2,031,097 1,845,540 -0.38%
-
Net Worth 16,696,162 15,625,113 14,223,240 10,667,508 10,727,352 9,385,324 9,943,367 -0.54%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 1,540,759 1,260,287 1,244,542 177,019 117,316 116,706 -
Div Payout % - 222.16% 212.64% 271.49% 46.43% 32.47% 26.88% -
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 16,696,162 15,625,113 14,223,240 10,667,508 10,727,352 9,385,324 9,943,367 -0.54%
NOSH 3,751,946 3,625,316 3,600,820 3,555,836 3,540,380 2,346,331 2,334,123 -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 19.45% 26.66% 25.05% 19.72% 15.11% 15.10% 19.04% -
ROE 3.80% 4.44% 4.17% 4.30% 3.55% 3.85% 4.37% -
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 87.83 71.75 65.72 65.38 71.26 101.96 97.67 0.11%
EPS 16.84 19.13 16.46 12.89 10.77 10.26 18.60 0.10%
DPS 0.00 42.50 35.00 35.00 5.00 5.00 5.00 -
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 27.31 21.56 19.61 19.26 20.91 19.83 18.89 -0.39%
EPS 5.25 5.75 4.91 3.80 3.16 2.99 3.60 -0.40%
DPS 0.00 12.77 10.44 10.31 1.47 0.97 0.97 -
NAPS 1.3836 1.2949 1.1787 0.884 0.889 0.7778 0.824 -0.54%
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 12.64 16.45 14.68 11.32 11.65 13.24 0.00 -100.00%
P/EPS 65.68 61.68 58.63 57.40 77.07 87.66 0.00 -100.00%
EY 1.52 1.62 1.71 1.74 1.30 1.14 0.00 -100.00%
DY 0.00 3.60 3.63 4.73 0.60 0.37 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 12.52 17.14 17.04 12.01 12.21 13.93 18.12 0.39%
P/EPS 65.09 64.30 68.04 60.89 80.78 92.21 95.16 0.40%
EY 1.54 1.56 1.47 1.64 1.24 1.08 1.05 -0.40%
DY 0.00 3.46 3.13 4.46 0.57 0.35 0.28 -
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