[MAYBANK] YoY TTM Result on 30-Sep-2001 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
05-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 3.79%
YoY- -39.65%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 10,596,832 9,936,857 10,366,144 10,342,631 8,831,081 1,247,366 -2.22%
PBT 3,451,151 2,781,371 2,353,528 1,577,377 2,215,163 403,353 -2.23%
Tax -972,822 -656,161 -684,983 -676,499 -771,175 -146,930 -1.96%
NP 2,478,329 2,125,210 1,668,545 900,878 1,443,988 256,423 -2.35%
-
NP to SH 2,478,329 2,125,210 1,668,545 871,503 1,443,988 256,423 -2.35%
-
Tax Rate 28.19% 23.59% 29.10% 42.89% 34.81% 36.43% -
Total Cost 8,118,503 7,811,647 8,697,599 9,441,753 7,387,093 990,943 -2.18%
-
Net Worth 15,189,782 14,078,809 11,863,909 9,426,311 10,645,705 9,557,584 -0.48%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 2,158,509 1,853,171 177,019 117,316 420,403 - -100.00%
Div Payout % 87.10% 87.20% 10.61% 13.46% 29.11% - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 15,189,782 14,078,809 11,863,909 9,426,311 10,645,705 9,557,584 -0.48%
NOSH 3,599,474 3,600,718 3,552,068 2,356,577 2,344,868 2,331,118 -0.45%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 23.39% 21.39% 16.10% 8.71% 16.35% 20.56% -
ROE 16.32% 15.10% 14.06% 9.25% 13.56% 2.68% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 294.40 275.97 291.83 438.88 376.61 53.51 -1.77%
EPS 68.85 59.02 46.97 36.98 61.58 11.00 -1.91%
DPS 60.00 52.00 5.00 4.98 18.00 0.00 -100.00%
NAPS 4.22 3.91 3.34 4.00 4.54 4.10 -0.03%
Adjusted Per Share Value based on latest NOSH - 2,356,577
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 87.82 82.35 85.91 85.71 73.18 10.34 -2.22%
EPS 20.54 17.61 13.83 7.22 11.97 2.13 -2.35%
DPS 17.89 15.36 1.47 0.97 3.48 0.00 -100.00%
NAPS 1.2588 1.1667 0.9832 0.7812 0.8822 0.792 -0.48%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 11.00 9.60 8.00 10.30 14.60 0.00 -
P/RPS 3.74 3.48 2.74 2.35 3.88 0.00 -100.00%
P/EPS 15.98 16.27 17.03 27.85 23.71 0.00 -100.00%
EY 6.26 6.15 5.87 3.59 4.22 0.00 -100.00%
DY 5.45 5.42 0.63 0.48 1.23 0.00 -100.00%
P/NAPS 2.61 2.46 2.40 2.58 3.22 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 08/11/04 07/11/03 08/11/02 05/11/01 03/11/00 - -
Price 11.10 10.10 8.20 6.95 14.60 0.00 -
P/RPS 3.77 3.66 2.81 1.58 3.88 0.00 -100.00%
P/EPS 16.12 17.11 17.46 18.79 23.71 0.00 -100.00%
EY 6.20 5.84 5.73 5.32 4.22 0.00 -100.00%
DY 5.41 5.15 0.61 0.72 1.23 0.00 -100.00%
P/NAPS 2.63 2.58 2.46 1.74 3.22 0.00 -100.00%

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