[MAYBANK] YoY TTM Result on 31-Dec-2001 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
07-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 2.29%
YoY- -34.99%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 10,831,400 9,978,662 10,129,525 10,511,514 8,943,826 3,527,053 -1.17%
PBT 3,633,402 2,893,769 2,380,182 1,701,975 2,116,805 1,036,949 -1.31%
Tax -1,054,245 -634,284 -634,516 -781,133 -745,629 -346,379 -1.16%
NP 2,579,157 2,259,485 1,745,666 920,842 1,371,176 690,570 -1.37%
-
NP to SH 2,579,157 2,259,485 1,745,666 891,467 1,371,176 690,570 -1.37%
-
Tax Rate 29.02% 21.92% 26.66% 45.90% 35.22% 33.40% -
Total Cost 8,252,243 7,719,177 8,383,859 9,590,672 7,572,650 2,836,483 -1.11%
-
Net Worth 15,625,113 14,223,240 10,667,508 10,727,352 9,385,324 9,943,367 -0.47%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 2,438,981 1,868,916 1,244,542 177,019 421,014 116,706 -3.14%
Div Payout % 94.57% 82.71% 71.29% 19.86% 30.70% 16.90% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 15,625,113 14,223,240 10,667,508 10,727,352 9,385,324 9,943,367 -0.47%
NOSH 3,625,316 3,600,820 3,555,836 3,540,380 2,346,331 2,334,123 -0.46%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 23.81% 22.64% 17.23% 8.76% 15.33% 19.58% -
ROE 16.51% 15.89% 16.36% 8.31% 14.61% 6.95% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 298.77 277.12 284.87 296.90 381.18 151.11 -0.71%
EPS 71.14 62.75 49.09 25.18 58.44 29.59 -0.91%
DPS 67.50 52.00 35.00 5.00 18.00 5.00 -2.70%
NAPS 4.31 3.95 3.00 3.03 4.00 4.26 -0.01%
Adjusted Per Share Value based on latest NOSH - 3,540,380
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 89.76 82.69 83.94 87.11 74.12 29.23 -1.17%
EPS 21.37 18.72 14.47 7.39 11.36 5.72 -1.37%
DPS 20.21 15.49 10.31 1.47 3.49 0.97 -3.14%
NAPS 1.2949 1.1787 0.884 0.889 0.7778 0.824 -0.47%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 11.80 9.65 7.40 8.30 13.50 0.00 -
P/RPS 3.95 3.48 2.60 2.80 3.54 0.00 -100.00%
P/EPS 16.59 15.38 15.07 32.96 23.10 0.00 -100.00%
EY 6.03 6.50 6.63 3.03 4.33 0.00 -100.00%
DY 5.72 5.39 4.73 0.60 1.33 0.00 -100.00%
P/NAPS 2.74 2.44 2.47 2.74 3.38 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 18/02/05 25/02/04 17/02/03 07/02/02 13/02/01 - -
Price 12.30 11.20 7.85 8.70 14.20 0.00 -
P/RPS 4.12 4.04 2.76 2.93 3.73 0.00 -100.00%
P/EPS 17.29 17.85 15.99 34.55 24.30 0.00 -100.00%
EY 5.78 5.60 6.25 2.89 4.12 0.00 -100.00%
DY 5.49 4.64 4.46 0.57 1.27 0.00 -100.00%
P/NAPS 2.85 2.84 2.62 2.87 3.55 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