[MAYBANK] QoQ 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
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 10,037,610 9,416,022 9,398,222 9,497,660 9,627,868 9,571,490 9,971,368 0.44%
PBT 2,619,674 2,558,384 2,450,880 2,190,392 2,383,787 2,511,765 2,416,576 5.54%
Tax -623,185 -800,797 -789,040 -665,800 -736,086 -736,637 -910,244 -22.37%
NP 1,996,489 1,757,586 1,661,840 1,524,592 1,647,701 1,775,128 1,506,332 20.72%
-
NP to SH 1,996,489 1,757,586 1,661,840 1,524,592 1,647,701 1,775,128 1,506,332 20.72%
-
Tax Rate 23.79% 31.30% 32.19% 30.40% 30.88% 29.33% 37.67% -
Total Cost 8,041,121 7,658,436 7,736,382 7,973,068 7,980,167 7,796,362 8,465,036 -3.37%
-
Net Worth 13,404,997 10,680,398 10,662,814 11,863,909 11,657,927 11,292,192 10,719,083 16.12%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,853,882 - 2,487,990 - - - - -
Div Payout % 92.86% - 149.71% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 13,404,997 10,680,398 10,662,814 11,863,909 11,657,927 11,292,192 10,719,083 16.12%
NOSH 3,565,158 3,560,132 3,554,271 3,552,068 3,543,443 3,539,872 3,537,651 0.51%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 19.89% 18.67% 17.68% 16.05% 17.11% 18.55% 15.11% -
ROE 14.89% 16.46% 15.59% 12.85% 14.13% 15.72% 14.05% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 281.55 264.49 264.42 267.38 271.71 270.39 281.86 -0.07%
EPS 55.90 49.31 46.76 42.92 46.50 50.15 42.58 19.95%
DPS 52.00 0.00 70.00 0.00 0.00 0.00 0.00 -
NAPS 3.76 3.00 3.00 3.34 3.29 3.19 3.03 15.52%
Adjusted Per Share Value based on latest NOSH - 3,552,068
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 83.18 78.03 77.88 78.71 79.79 79.32 82.63 0.44%
EPS 16.55 14.57 13.77 12.63 13.65 14.71 12.48 20.76%
DPS 15.36 0.00 20.62 0.00 0.00 0.00 0.00 -
NAPS 1.1109 0.8851 0.8836 0.9832 0.9661 0.9358 0.8883 16.12%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 8.60 8.35 7.40 8.00 8.80 9.15 8.30 -
P/RPS 3.05 3.16 2.80 2.99 3.24 3.38 2.94 2.48%
P/EPS 15.36 16.91 15.83 18.64 18.92 18.25 19.49 -14.71%
EY 6.51 5.91 6.32 5.37 5.28 5.48 5.13 17.26%
DY 6.05 0.00 9.46 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.78 2.47 2.40 2.67 2.87 2.74 -11.30%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 07/05/03 17/02/03 08/11/02 28/08/02 03/05/02 07/02/02 -
Price 9.10 8.10 7.85 8.20 9.00 9.25 8.70 -
P/RPS 3.23 3.06 2.97 3.07 3.31 3.42 3.09 3.00%
P/EPS 16.25 16.41 16.79 19.10 19.35 18.45 20.43 -14.18%
EY 6.15 6.09 5.96 5.23 5.17 5.42 4.89 16.56%
DY 5.71 0.00 8.92 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.70 2.62 2.46 2.74 2.90 2.87 -10.77%

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