[MAYBANK] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 20.27%
YoY- 20.23%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 2,273,662 2,975,593 2,362,906 2,324,696 2,374,415 2,451,397 2,192,934 2.43%
PBT 700,647 700,886 693,348 686,490 547,598 499,963 675,535 2.46%
Tax -199,426 -22,587 -206,078 -228,070 -166,450 -183,608 -97,355 61.22%
NP 501,221 678,299 487,270 458,420 381,148 316,355 578,180 -9.07%
-
NP to SH 501,221 678,299 487,270 458,420 381,148 316,355 578,180 -9.07%
-
Tax Rate 28.46% 3.22% 29.72% 33.22% 30.40% 36.72% 14.41% -
Total Cost 1,772,441 2,297,294 1,875,636 1,866,276 1,993,267 2,135,042 1,614,754 6.40%
-
Net Worth 14,078,809 10,740,511 10,689,833 10,667,508 11,863,909 11,694,471 11,308,364 15.71%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 608,628 - 1,244,542 - - - -
Div Payout % - 89.73% - 271.49% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 14,078,809 10,740,511 10,689,833 10,667,508 11,863,909 11,694,471 11,308,364 15.71%
NOSH 3,600,718 3,580,170 3,563,277 3,555,836 3,552,068 3,554,550 3,544,941 1.04%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 22.04% 22.80% 20.62% 19.72% 16.05% 12.91% 26.37% -
ROE 3.56% 6.32% 4.56% 4.30% 3.21% 2.71% 5.11% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 63.14 83.11 66.31 65.38 66.85 68.97 61.86 1.37%
EPS 13.92 18.90 13.65 12.89 10.73 8.90 16.31 -10.01%
DPS 0.00 17.00 0.00 35.00 0.00 0.00 0.00 -
NAPS 3.91 3.00 3.00 3.00 3.34 3.29 3.19 14.51%
Adjusted Per Share Value based on latest NOSH - 3,555,836
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 18.84 24.66 19.58 19.26 19.68 20.31 18.17 2.44%
EPS 4.15 5.62 4.04 3.80 3.16 2.62 4.79 -9.11%
DPS 0.00 5.04 0.00 10.31 0.00 0.00 0.00 -
NAPS 1.1667 0.8901 0.8859 0.884 0.9832 0.9691 0.9371 15.71%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 9.60 8.60 8.35 7.40 8.00 8.80 9.15 -
P/RPS 15.20 10.35 12.59 11.32 11.97 12.76 14.79 1.83%
P/EPS 68.97 45.39 61.06 57.40 74.56 98.88 56.10 14.74%
EY 1.45 2.20 1.64 1.74 1.34 1.01 1.78 -12.76%
DY 0.00 1.98 0.00 4.73 0.00 0.00 0.00 -
P/NAPS 2.46 2.87 2.78 2.47 2.40 2.67 2.87 -9.75%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 07/11/03 25/08/03 07/05/03 17/02/03 08/11/02 28/08/02 03/05/02 -
Price 10.10 9.10 8.10 7.85 8.20 9.00 9.25 -
P/RPS 16.00 10.95 12.21 12.01 12.27 13.05 14.95 4.62%
P/EPS 72.56 48.03 59.23 60.89 76.42 101.12 56.71 17.84%
EY 1.38 2.08 1.69 1.64 1.31 0.99 1.76 -14.95%
DY 0.00 1.87 0.00 4.46 0.00 0.00 0.00 -
P/NAPS 2.58 3.03 2.70 2.62 2.46 2.74 2.90 -7.49%

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