[MAYBANK] YoY TTM 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- 27.44%
YoY- 97.62%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 11,215,887 10,404,296 10,037,610 10,304,456 10,340,073 7,768,278 7.61%
PBT 3,494,492 3,358,597 2,628,322 2,354,383 1,509,952 2,137,488 10.32%
Tax -983,713 -934,086 -623,185 -695,118 -640,936 -777,083 4.82%
NP 2,510,779 2,424,511 2,005,137 1,659,265 869,016 1,360,405 13.03%
-
NP to SH 2,502,526 2,424,511 2,005,137 1,659,265 839,641 1,360,405 12.95%
-
Tax Rate 28.15% 27.81% 23.71% 29.52% 42.45% 36.35% -
Total Cost 8,705,108 7,979,785 8,032,473 8,645,191 9,471,057 6,407,873 6.31%
-
Net Worth 16,351,443 14,587,128 10,740,511 10,663,652 6,976,561 10,349,078 9.57%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 3,765,445 2,158,509 1,853,171 177,019 117,316 420,403 54.99%
Div Payout % 150.47% 89.03% 92.42% 10.67% 13.97% 30.90% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 16,351,443 14,587,128 10,740,511 10,663,652 6,976,561 10,349,078 9.57%
NOSH 3,707,810 3,592,888 3,580,170 3,554,550 2,447,916 2,336,135 9.67%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 22.39% 23.30% 19.98% 16.10% 8.40% 17.51% -
ROE 15.30% 16.62% 18.67% 15.56% 12.04% 13.15% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 302.49 289.58 280.37 289.89 422.40 332.53 -1.87%
EPS 67.49 67.48 56.01 46.68 34.30 58.23 2.99%
DPS 101.55 60.00 52.00 4.98 4.79 18.00 41.31%
NAPS 4.41 4.06 3.00 3.00 2.85 4.43 -0.09%
Adjusted Per Share Value based on latest NOSH - 3,554,550
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 92.95 86.22 83.18 85.39 85.69 64.38 7.61%
EPS 20.74 20.09 16.62 13.75 6.96 11.27 12.96%
DPS 31.20 17.89 15.36 1.47 0.97 3.48 55.02%
NAPS 1.3551 1.2088 0.8901 0.8837 0.5782 0.8576 9.57%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 10.90 10.10 8.60 8.80 10.30 15.40 -
P/RPS 3.60 3.49 3.07 3.04 2.44 4.63 -4.90%
P/EPS 16.15 14.97 15.36 18.85 30.03 26.45 -9.39%
EY 6.19 6.68 6.51 5.30 3.33 3.78 10.36%
DY 9.32 5.94 6.05 0.57 0.47 1.17 51.40%
P/NAPS 2.47 2.49 2.87 2.93 3.61 3.48 -6.62%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 01/09/05 30/08/04 25/08/03 28/08/02 28/08/01 28/08/00 -
Price 11.30 10.40 9.10 9.00 12.20 14.40 -
P/RPS 3.74 3.59 3.25 3.10 2.89 4.33 -2.88%
P/EPS 16.74 15.41 16.25 19.28 35.57 24.73 -7.50%
EY 5.97 6.49 6.15 5.19 2.81 4.04 8.11%
DY 8.99 5.77 5.71 0.55 0.39 1.25 48.34%
P/NAPS 2.56 2.56 3.03 3.00 4.28 3.25 -4.65%

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