[MAYBANK] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Announcement Date
11-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 8.34%
YoY- 34.87%
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 14,621,618 13,049,736 10,075,253 9,384,734 9,416,022 9,571,490 9,819,077 6.85%
PBT 4,043,198 3,750,618 3,581,596 3,373,964 2,558,384 2,511,765 1,797,093 14.46%
Tax -1,130,029 -1,096,797 -1,001,288 -1,003,577 -800,797 -736,637 -638,405 9.97%
NP 2,913,169 2,653,821 2,580,308 2,370,386 1,757,586 1,775,128 1,158,688 16.60%
-
NP to SH 2,834,088 2,595,192 2,580,308 2,370,386 1,757,586 1,775,128 1,158,688 16.06%
-
Tax Rate 27.95% 29.24% 27.96% 29.74% 31.30% 29.33% 35.52% -
Total Cost 11,708,449 10,395,914 7,494,945 7,014,348 7,658,436 7,796,362 8,660,389 5.15%
-
Net Worth 15,343,510 16,767,750 15,457,117 14,004,866 10,680,398 11,292,192 9,394,767 8.51%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 2,045,801 2,506,390 - - - - - -
Div Payout % 72.19% 96.58% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 15,343,510 16,767,750 15,457,117 14,004,866 10,680,398 11,292,192 9,394,767 8.51%
NOSH 3,835,877 3,759,585 3,636,968 3,600,222 3,560,132 3,539,872 2,348,691 8.51%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 19.92% 20.34% 25.61% 25.26% 18.67% 18.55% 11.80% -
ROE 18.47% 15.48% 16.69% 16.93% 16.46% 15.72% 12.33% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 381.18 347.11 277.02 260.67 264.49 270.39 418.07 -1.52%
EPS 59.11 69.03 70.95 65.84 49.31 50.15 32.92 10.24%
DPS 53.33 66.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.46 4.25 3.89 3.00 3.19 4.00 0.00%
Adjusted Per Share Value based on latest NOSH - 3,599,336
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 121.17 108.14 83.49 77.77 78.03 79.32 81.37 6.85%
EPS 23.49 21.51 21.38 19.64 14.57 14.71 9.60 16.07%
DPS 16.95 20.77 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2715 1.3896 1.2809 1.1606 0.8851 0.9358 0.7786 8.51%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 12.80 11.00 11.30 11.60 8.35 9.15 12.60 -
P/RPS 3.36 3.17 4.08 4.45 3.16 3.38 3.01 1.84%
P/EPS 17.32 15.94 15.93 17.62 16.91 18.25 25.54 -6.26%
EY 5.77 6.28 6.28 5.68 5.91 5.48 3.92 6.65%
DY 4.17 6.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 2.47 2.66 2.98 2.78 2.87 3.15 0.26%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 11/05/07 15/05/06 13/05/05 11/05/04 07/05/03 03/05/02 10/05/01 -
Price 12.40 11.30 11.40 9.95 8.10 9.25 9.85 -
P/RPS 3.25 3.26 4.12 3.82 3.06 3.42 2.36 5.47%
P/EPS 16.78 16.37 16.07 15.11 16.41 18.45 19.97 -2.85%
EY 5.96 6.11 6.22 6.62 6.09 5.42 5.01 2.93%
DY 4.30 5.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 2.53 2.68 2.56 2.70 2.90 2.46 3.92%

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