[MAYBANK] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 13.59%
YoY- 21.17%
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 9,384,734 9,280,326 9,094,648 10,037,610 9,416,022 9,398,222 9,497,660 -0.79%
PBT 3,373,964 2,999,070 2,802,588 2,619,674 2,558,384 2,450,880 2,190,392 33.34%
Tax -1,003,577 -811,238 -797,704 -623,185 -800,797 -789,040 -665,800 31.43%
NP 2,370,386 2,187,832 2,004,884 1,996,489 1,757,586 1,661,840 1,524,592 34.17%
-
NP to SH 2,370,386 2,187,832 2,004,884 1,996,489 1,757,586 1,661,840 1,524,592 34.17%
-
Tax Rate 29.74% 27.05% 28.46% 23.79% 31.30% 32.19% 30.40% -
Total Cost 7,014,348 7,092,494 7,089,764 8,041,121 7,658,436 7,736,382 7,973,068 -8.17%
-
Net Worth 14,004,866 14,218,388 14,078,809 13,404,997 10,680,398 10,662,814 11,863,909 11.68%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 2,519,714 - 1,853,882 - 2,487,990 - -
Div Payout % - 115.17% - 92.86% - 149.71% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 14,004,866 14,218,388 14,078,809 13,404,997 10,680,398 10,662,814 11,863,909 11.68%
NOSH 3,600,222 3,599,592 3,600,718 3,565,158 3,560,132 3,554,271 3,552,068 0.90%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 25.26% 23.57% 22.04% 19.89% 18.67% 17.68% 16.05% -
ROE 16.93% 15.39% 14.24% 14.89% 16.46% 15.59% 12.85% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 260.67 257.82 252.58 281.55 264.49 264.42 267.38 -1.67%
EPS 65.84 60.78 55.68 55.90 49.31 46.76 42.92 32.97%
DPS 0.00 70.00 0.00 52.00 0.00 70.00 0.00 -
NAPS 3.89 3.95 3.91 3.76 3.00 3.00 3.34 10.68%
Adjusted Per Share Value based on latest NOSH - 3,580,170
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 77.79 76.92 75.38 83.20 78.05 77.90 78.73 -0.79%
EPS 19.65 18.13 16.62 16.55 14.57 13.77 12.64 34.16%
DPS 0.00 20.89 0.00 15.37 0.00 20.62 0.00 -
NAPS 1.1609 1.1786 1.167 1.1111 0.8853 0.8838 0.9834 11.68%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 11.60 9.65 9.60 8.60 8.35 7.40 8.00 -
P/RPS 4.45 3.74 3.80 3.05 3.16 2.80 2.99 30.32%
P/EPS 17.62 15.88 17.24 15.36 16.91 15.83 18.64 -3.67%
EY 5.68 6.30 5.80 6.51 5.91 6.32 5.37 3.80%
DY 0.00 7.25 0.00 6.05 0.00 9.46 0.00 -
P/NAPS 2.98 2.44 2.46 2.29 2.78 2.47 2.40 15.50%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 11/05/04 25/02/04 07/11/03 25/08/03 07/05/03 17/02/03 08/11/02 -
Price 9.95 11.20 10.10 9.10 8.10 7.85 8.20 -
P/RPS 3.82 4.34 4.00 3.23 3.06 2.97 3.07 15.67%
P/EPS 15.11 18.43 18.14 16.25 16.41 16.79 19.10 -14.45%
EY 6.62 5.43 5.51 6.15 6.09 5.96 5.23 16.99%
DY 0.00 6.25 0.00 5.71 0.00 8.92 0.00 -
P/NAPS 2.56 2.84 2.58 2.42 2.70 2.62 2.46 2.68%

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