[MAYBANK] QoQ Annualized Quarter 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- 1.27%
YoY- 7.39%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 9,497,660 9,627,868 9,571,490 9,971,368 9,250,908 10,203,019 9,819,077 -2.19%
PBT 2,190,392 2,383,787 2,511,765 2,416,576 2,193,812 1,509,952 1,797,093 14.09%
Tax -665,800 -736,086 -736,637 -910,244 -706,340 -670,311 -638,405 2.83%
NP 1,524,592 1,647,701 1,775,128 1,506,332 1,487,472 839,641 1,158,688 20.05%
-
NP to SH 1,524,592 1,647,701 1,775,128 1,506,332 1,487,472 839,641 1,158,688 20.05%
-
Tax Rate 30.40% 30.88% 29.33% 37.67% 32.20% 44.39% 35.52% -
Total Cost 7,973,068 7,980,167 7,796,362 8,465,036 7,763,436 9,363,378 8,660,389 -5.35%
-
Net Worth 11,863,909 11,657,927 11,292,192 10,719,083 10,887,390 6,684,292 9,394,767 16.81%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 11,863,909 11,657,927 11,292,192 10,719,083 10,887,390 6,684,292 9,394,767 16.81%
NOSH 3,552,068 3,543,443 3,539,872 3,537,651 2,356,577 2,345,365 2,348,691 31.72%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 16.05% 17.11% 18.55% 15.11% 16.08% 8.23% 11.80% -
ROE 12.85% 14.13% 15.72% 14.05% 13.66% 12.56% 12.33% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 267.38 271.71 270.39 281.86 392.56 435.03 418.07 -25.74%
EPS 42.92 46.50 50.15 42.58 63.12 23.80 32.92 19.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.29 3.19 3.03 4.62 2.85 4.00 -11.31%
Adjusted Per Share Value based on latest NOSH - 3,540,380
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 78.73 79.80 79.34 82.65 76.68 84.57 81.39 -2.18%
EPS 12.64 13.66 14.71 12.49 12.33 6.96 9.60 20.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9834 0.9663 0.936 0.8885 0.9024 0.5541 0.7787 16.81%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 8.00 8.80 9.15 8.30 10.30 10.30 12.60 -
P/RPS 2.99 3.24 3.38 2.94 2.62 2.37 3.01 -0.44%
P/EPS 18.64 18.92 18.25 19.49 16.32 28.77 25.54 -18.92%
EY 5.37 5.28 5.48 5.13 6.13 3.48 3.92 23.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.67 2.87 2.74 2.23 3.61 3.15 -16.56%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 08/11/02 28/08/02 03/05/02 07/02/02 05/11/01 28/08/01 10/05/01 -
Price 8.20 9.00 9.25 8.70 6.95 12.20 9.85 -
P/RPS 3.07 3.31 3.42 3.09 1.77 2.80 2.36 19.14%
P/EPS 19.10 19.35 18.45 20.43 11.01 34.08 19.97 -2.92%
EY 5.23 5.17 5.42 4.89 9.08 2.93 5.01 2.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 2.74 2.90 2.87 1.50 4.28 2.46 0.00%

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