[MAYBANK] QoQ 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- -45.28%
YoY- 1176.95%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 2,362,906 2,324,696 2,374,415 2,451,397 2,192,934 2,522,786 2,312,727 1.44%
PBT 693,348 686,490 547,598 499,963 675,535 659,836 548,453 16.93%
Tax -206,078 -228,070 -166,450 -183,608 -97,355 -278,537 -176,585 10.85%
NP 487,270 458,420 381,148 316,355 578,180 381,299 371,868 19.76%
-
NP to SH 487,270 458,420 381,148 316,355 578,180 381,299 371,868 19.76%
-
Tax Rate 29.72% 33.22% 30.40% 36.72% 14.41% 42.21% 32.20% -
Total Cost 1,875,636 1,866,276 1,993,267 2,135,042 1,614,754 2,141,487 1,940,859 -2.25%
-
Net Worth 10,689,833 10,667,508 11,863,909 11,694,471 11,308,364 10,727,352 10,887,390 -1.21%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 1,244,542 - - - 177,019 - -
Div Payout % - 271.49% - - - 46.43% - -
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 10,689,833 10,667,508 11,863,909 11,694,471 11,308,364 10,727,352 10,887,390 -1.21%
NOSH 3,563,277 3,555,836 3,552,068 3,554,550 3,544,941 3,540,380 2,356,577 31.77%
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 20.62% 19.72% 16.05% 12.91% 26.37% 15.11% 16.08% -
ROE 4.56% 4.30% 3.21% 2.71% 5.11% 3.55% 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 66.31 65.38 66.85 68.97 61.86 71.26 98.14 -23.01%
EPS 13.65 12.89 10.73 8.90 16.31 10.77 15.78 -9.22%
DPS 0.00 35.00 0.00 0.00 0.00 5.00 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 19.58 19.26 19.68 20.31 18.17 20.91 19.17 1.42%
EPS 4.04 3.80 3.16 2.62 4.79 3.16 3.08 19.84%
DPS 0.00 10.31 0.00 0.00 0.00 1.47 0.00 -
NAPS 0.8859 0.884 0.9832 0.9691 0.9371 0.889 0.9022 -1.20%
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 12.59 11.32 11.97 12.76 14.79 11.65 10.50 12.87%
P/EPS 61.06 57.40 74.56 98.88 56.10 77.07 65.27 -4.35%
EY 1.64 1.74 1.34 1.01 1.78 1.30 1.53 4.74%
DY 0.00 4.73 0.00 0.00 0.00 0.60 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 12.21 12.01 12.27 13.05 14.95 12.21 7.08 43.85%
P/EPS 59.23 60.89 76.42 101.12 56.71 80.78 44.04 21.86%
EY 1.69 1.64 1.31 0.99 1.76 1.24 2.27 -17.87%
DY 0.00 4.46 0.00 0.00 0.00 0.57 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