[MAYBANK] YoY Quarter Result on 30-Jun-2003 [#4]

Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 39.2%
YoY- 114.41%
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,997,605 3,659,447 3,365,745 2,975,593 2,451,397 2,975,767 2,014,116 6.84%
PBT 1,195,377 808,295 828,124 700,886 499,963 162,132 553,388 13.68%
Tax -336,559 -232,747 -181,403 -22,587 -183,608 -162,132 -207,640 8.37%
NP 858,818 575,548 646,721 678,299 316,355 0 345,748 16.36%
-
NP to SH 840,624 567,295 646,721 678,299 316,355 -29,375 345,748 15.95%
-
Tax Rate 28.16% 28.79% 21.91% 3.22% 36.72% 100.00% 37.52% -
Total Cost 2,138,787 3,083,899 2,719,024 2,297,294 2,135,042 2,975,767 1,668,368 4.22%
-
Net Worth 16,756,965 16,351,443 14,587,128 10,740,511 11,694,471 6,976,561 10,349,078 8.35%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 1,897,473 2,224,686 898,222 608,628 - - 303,697 35.69%
Div Payout % 225.72% 392.16% 138.89% 89.73% - - 87.84% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 16,756,965 16,351,443 14,587,128 10,740,511 11,694,471 6,976,561 10,349,078 8.35%
NOSH 3,794,946 3,707,810 3,592,888 3,580,170 3,554,550 2,447,916 2,336,135 8.41%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 28.65% 15.73% 19.21% 22.80% 12.91% 0.00% 17.17% -
ROE 5.02% 3.47% 4.43% 6.32% 2.71% -0.42% 3.34% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 78.99 98.70 93.68 83.11 68.97 121.56 86.22 -1.44%
EPS 22.15 15.26 18.00 18.90 8.90 -0.80 14.80 6.94%
DPS 50.00 60.00 25.00 17.00 0.00 0.00 13.00 25.15%
NAPS 4.4156 4.41 4.06 3.00 3.29 2.85 4.43 -0.05%
Adjusted Per Share Value based on latest NOSH - 3,580,170
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 24.85 30.33 27.90 24.66 20.32 24.67 16.69 6.85%
EPS 6.97 4.70 5.36 5.62 2.62 -0.24 2.87 15.92%
DPS 15.73 18.44 7.45 5.04 0.00 0.00 2.52 35.67%
NAPS 1.389 1.3554 1.2091 0.8903 0.9693 0.5783 0.8578 8.36%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 10.70 10.90 10.10 8.60 8.80 10.30 15.40 -
P/RPS 13.55 11.04 10.78 10.35 12.76 8.47 17.86 -4.49%
P/EPS 48.30 71.24 56.11 45.39 98.88 -858.33 104.05 -12.00%
EY 2.07 1.40 1.78 2.20 1.01 -0.12 0.96 13.65%
DY 4.67 5.50 2.48 1.98 0.00 0.00 0.84 33.08%
P/NAPS 2.42 2.47 2.49 2.87 2.67 3.61 3.48 -5.87%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 01/09/05 30/08/04 25/08/03 28/08/02 28/08/01 28/08/00 -
Price 10.80 11.30 10.40 9.10 9.00 12.20 14.40 -
P/RPS 13.67 11.45 11.10 10.95 13.05 10.04 16.70 -3.28%
P/EPS 48.76 73.86 57.78 48.03 101.12 -1,016.67 97.30 -10.87%
EY 2.05 1.35 1.73 2.08 0.99 -0.10 1.03 12.14%
DY 4.63 5.31 2.40 1.87 0.00 0.00 0.90 31.37%
P/NAPS 2.45 2.56 2.56 3.03 2.74 4.28 3.25 -4.59%

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