[MAYBANK] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Announcement Date
03-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 17.84%
YoY- 53.2%
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 9,398,222 9,497,660 9,627,868 9,571,490 9,971,368 9,250,908 10,203,019 -5.31%
PBT 2,450,880 2,190,392 2,383,787 2,511,765 2,416,576 2,193,812 1,509,952 37.99%
Tax -789,040 -665,800 -736,086 -736,637 -910,244 -706,340 -670,311 11.45%
NP 1,661,840 1,524,592 1,647,701 1,775,128 1,506,332 1,487,472 839,641 57.44%
-
NP to SH 1,661,840 1,524,592 1,647,701 1,775,128 1,506,332 1,487,472 839,641 57.44%
-
Tax Rate 32.19% 30.40% 30.88% 29.33% 37.67% 32.20% 44.39% -
Total Cost 7,736,382 7,973,068 7,980,167 7,796,362 8,465,036 7,763,436 9,363,378 -11.91%
-
Net Worth 10,662,814 11,863,909 11,657,927 11,292,192 10,719,083 10,887,390 6,684,292 36.40%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,487,990 - - - - - - -
Div Payout % 149.71% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 10,662,814 11,863,909 11,657,927 11,292,192 10,719,083 10,887,390 6,684,292 36.40%
NOSH 3,554,271 3,552,068 3,543,443 3,539,872 3,537,651 2,356,577 2,345,365 31.83%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 17.68% 16.05% 17.11% 18.55% 15.11% 16.08% 8.23% -
ROE 15.59% 12.85% 14.13% 15.72% 14.05% 13.66% 12.56% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 264.42 267.38 271.71 270.39 281.86 392.56 435.03 -28.18%
EPS 46.76 42.92 46.50 50.15 42.58 63.12 23.80 56.67%
DPS 70.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.34 3.29 3.19 3.03 4.62 2.85 3.46%
Adjusted Per Share Value based on latest NOSH - 3,544,941
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 77.88 78.71 79.79 79.32 82.63 76.66 84.55 -5.31%
EPS 13.77 12.63 13.65 14.71 12.48 12.33 6.96 57.40%
DPS 20.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8836 0.9832 0.9661 0.9358 0.8883 0.9022 0.5539 36.41%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 7.40 8.00 8.80 9.15 8.30 10.30 10.30 -
P/RPS 2.80 2.99 3.24 3.38 2.94 2.62 2.37 11.72%
P/EPS 15.83 18.64 18.92 18.25 19.49 16.32 28.77 -32.77%
EY 6.32 5.37 5.28 5.48 5.13 6.13 3.48 48.69%
DY 9.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.40 2.67 2.87 2.74 2.23 3.61 -22.29%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 17/02/03 08/11/02 28/08/02 03/05/02 07/02/02 05/11/01 28/08/01 -
Price 7.85 8.20 9.00 9.25 8.70 6.95 12.20 -
P/RPS 2.97 3.07 3.31 3.42 3.09 1.77 2.80 3.99%
P/EPS 16.79 19.10 19.35 18.45 20.43 11.01 34.08 -37.54%
EY 5.96 5.23 5.17 5.42 4.89 9.08 2.93 60.33%
DY 8.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.46 2.74 2.90 2.87 1.50 4.28 -27.84%

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