[MAYBANK] QoQ Annualized Quarter Result on 31-Mar-2001 [#3]

Announcement Date
10-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- -17.39%
YoY- -14.35%
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 9,971,368 9,250,908 10,203,019 9,819,077 9,405,206 9,240,676 8,788,890 8.75%
PBT 2,416,576 2,193,812 1,509,952 1,797,093 2,032,532 1,924,112 2,137,488 8.50%
Tax -910,244 -706,340 -670,311 -638,405 -629,850 -564,088 -777,083 11.08%
NP 1,506,332 1,487,472 839,641 1,158,688 1,402,682 1,360,024 1,360,405 7.00%
-
NP to SH 1,506,332 1,487,472 839,641 1,158,688 1,402,682 1,360,024 1,360,405 7.00%
-
Tax Rate 37.67% 32.20% 44.39% 35.52% 30.99% 29.32% 36.35% -
Total Cost 8,465,036 7,763,436 9,363,378 8,660,389 8,002,524 7,880,652 7,428,485 9.07%
-
Net Worth 10,719,083 10,887,390 6,684,292 9,394,767 9,382,488 10,645,705 10,319,509 2.55%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - 419,302 -
Div Payout % - - - - - - 30.82% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 10,719,083 10,887,390 6,684,292 9,394,767 9,382,488 10,645,705 10,319,509 2.55%
NOSH 3,537,651 2,356,577 2,345,365 2,348,691 2,345,622 2,344,868 2,329,460 32.02%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 15.11% 16.08% 8.23% 11.80% 14.91% 14.72% 15.48% -
ROE 14.05% 13.66% 12.56% 12.33% 14.95% 12.78% 13.18% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 281.86 392.56 435.03 418.07 400.97 394.08 377.29 -17.62%
EPS 42.58 63.12 23.80 32.92 39.88 58.00 58.40 -18.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 18.00 -
NAPS 3.03 4.62 2.85 4.00 4.00 4.54 4.43 -22.31%
Adjusted Per Share Value based on latest NOSH - 2,328,819
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 82.63 76.66 84.55 81.37 77.94 76.58 72.83 8.75%
EPS 12.48 12.33 6.96 9.60 11.62 11.27 11.27 7.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.47 -
NAPS 0.8883 0.9022 0.5539 0.7786 0.7775 0.8822 0.8552 2.55%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 8.30 10.30 10.30 12.60 13.50 14.60 15.40 -
P/RPS 2.94 2.62 2.37 3.01 3.37 3.70 4.08 -19.57%
P/EPS 19.49 16.32 28.77 25.54 22.58 25.17 26.37 -18.20%
EY 5.13 6.13 3.48 3.92 4.43 3.97 3.79 22.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.17 -
P/NAPS 2.74 2.23 3.61 3.15 3.38 3.22 3.48 -14.69%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 07/02/02 05/11/01 28/08/01 10/05/01 13/02/01 03/11/00 28/08/00 -
Price 8.70 6.95 12.20 9.85 14.20 14.60 14.40 -
P/RPS 3.09 1.77 2.80 2.36 3.54 3.70 3.82 -13.15%
P/EPS 20.43 11.01 34.08 19.97 23.75 25.17 24.66 -11.75%
EY 4.89 9.08 2.93 5.01 4.21 3.97 4.06 13.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
P/NAPS 2.87 1.50 4.28 2.46 3.55 3.22 3.25 -7.93%

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