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

Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 4.62%
YoY- 95.82%
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 9,936,857 10,037,610 10,187,623 10,129,525 10,366,144 10,304,456 10,154,617 -1.43%
PBT 2,781,371 2,628,322 2,397,995 2,380,182 2,353,528 2,354,383 2,045,956 22.69%
Tax -656,161 -623,185 -743,239 -634,516 -684,983 -695,118 -714,609 -5.52%
NP 2,125,210 2,005,137 1,654,756 1,745,666 1,668,545 1,659,265 1,331,347 36.54%
-
NP to SH 2,125,210 2,005,137 1,654,756 1,745,666 1,668,545 1,659,265 1,301,972 38.59%
-
Tax Rate 23.59% 23.71% 30.99% 26.66% 29.10% 29.52% 34.93% -
Total Cost 7,811,647 8,032,473 8,532,867 8,383,859 8,697,599 8,645,191 8,823,270 -7.79%
-
Net Worth 14,078,809 10,740,511 10,689,833 10,667,508 11,863,909 10,663,652 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 1,853,171 1,853,171 1,244,542 1,244,542 177,019 177,019 177,019 377.87%
Div Payout % 87.20% 92.42% 75.21% 71.29% 10.61% 10.67% 13.60% -
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 10,663,652 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 21.39% 19.98% 16.24% 17.23% 16.10% 16.10% 13.11% -
ROE 15.10% 18.67% 15.48% 16.36% 14.06% 15.56% 11.51% -
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 275.97 280.37 285.91 284.87 291.83 289.89 286.45 -2.45%
EPS 59.02 56.01 46.44 49.09 46.97 46.68 36.73 37.14%
DPS 52.00 52.00 35.00 35.00 5.00 4.98 4.99 376.41%
NAPS 3.91 3.00 3.00 3.00 3.34 3.00 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 82.37 83.20 84.44 83.96 85.92 85.41 84.17 -1.42%
EPS 17.62 16.62 13.72 14.47 13.83 13.75 10.79 38.63%
DPS 15.36 15.36 10.32 10.32 1.47 1.47 1.47 377.26%
NAPS 1.167 0.8903 0.8861 0.8842 0.9834 0.8839 0.9373 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 3.48 3.07 2.92 2.60 2.74 3.04 3.19 5.96%
P/EPS 16.27 15.36 17.98 15.07 17.03 18.85 24.91 -24.70%
EY 6.15 6.51 5.56 6.63 5.87 5.30 4.01 32.95%
DY 5.42 6.05 4.19 4.73 0.63 0.57 0.55 359.00%
P/NAPS 2.46 2.87 2.78 2.47 2.40 2.93 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 3.66 3.25 2.83 2.76 2.81 3.10 3.23 8.68%
P/EPS 17.11 16.25 17.44 15.99 17.46 19.28 25.19 -22.71%
EY 5.84 6.15 5.73 6.25 5.73 5.19 3.97 29.31%
DY 5.15 5.71 4.32 4.46 0.61 0.55 0.54 349.10%
P/NAPS 2.58 3.03 2.70 2.62 2.46 3.00 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