[MAYBANK] QoQ Cumulative Quarter Result on 30-Jun-2002 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 23.76%
YoY- 96.24%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 7,062,017 4,699,111 2,374,415 9,627,868 7,178,618 4,985,684 2,312,727 110.61%
PBT 1,918,788 1,225,440 547,598 2,383,787 1,883,824 1,208,288 548,453 130.63%
Tax -600,598 -394,520 -166,450 -736,086 -552,478 -455,122 -176,585 126.33%
NP 1,318,190 830,920 381,148 1,647,701 1,331,346 753,166 371,868 132.66%
-
NP to SH 1,318,190 830,920 381,148 1,647,701 1,331,346 753,166 371,868 132.66%
-
Tax Rate 31.30% 32.19% 30.40% 30.88% 29.33% 37.67% 32.20% -
Total Cost 5,743,827 3,868,191 1,993,267 7,980,167 5,847,272 4,232,518 1,940,859 106.26%
-
Net Worth 10,680,398 10,662,814 11,863,909 11,657,927 11,292,192 10,719,083 10,887,390 -1.27%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 1,243,995 - - - - - -
Div Payout % - 149.71% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 10,680,398 10,662,814 11,863,909 11,657,927 11,292,192 10,719,083 10,887,390 -1.27%
NOSH 3,560,132 3,554,271 3,552,068 3,543,443 3,539,872 3,537,651 2,356,577 31.69%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 18.67% 17.68% 16.05% 17.11% 18.55% 15.11% 16.08% -
ROE 12.34% 7.79% 3.21% 14.13% 11.79% 7.03% 3.42% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 198.36 132.21 66.85 271.71 202.79 140.93 98.14 59.92%
EPS 36.98 23.38 10.73 46.50 37.61 21.29 15.78 76.52%
DPS 0.00 35.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.00 3.34 3.29 3.19 3.03 4.62 -25.03%
Adjusted Per Share Value based on latest NOSH - 3,554,550
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 58.52 38.94 19.68 79.79 59.49 41.32 19.17 110.57%
EPS 10.92 6.89 3.16 13.65 11.03 6.24 3.08 132.69%
DPS 0.00 10.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8851 0.8836 0.9832 0.9661 0.9358 0.8883 0.9022 -1.26%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 8.35 7.40 8.00 8.80 9.15 8.30 10.30 -
P/RPS 4.21 5.60 11.97 3.24 4.51 5.89 10.50 -45.65%
P/EPS 22.55 31.65 74.56 18.92 24.33 38.99 65.27 -50.79%
EY 4.43 3.16 1.34 5.28 4.11 2.57 1.53 103.27%
DY 0.00 4.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 2.47 2.40 2.67 2.87 2.74 2.23 15.84%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 07/05/03 17/02/03 08/11/02 28/08/02 03/05/02 07/02/02 05/11/01 -
Price 8.10 7.85 8.20 9.00 9.25 8.70 6.95 -
P/RPS 4.08 5.94 12.27 3.31 4.56 6.17 7.08 -30.77%
P/EPS 21.88 33.58 76.42 19.35 24.59 40.86 44.04 -37.29%
EY 4.57 2.98 1.31 5.17 4.07 2.45 2.27 59.50%
DY 0.00 4.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.62 2.46 2.74 2.90 2.87 1.50 48.02%

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