[MAYBANK] YoY TTM Result on 31-Mar-2003 [#3]

Announcement Date
07-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -5.21%
YoY- 27.1%
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 13,446,749 10,922,185 10,014,144 10,187,623 10,154,617 9,378,422 5,754,162 15.18%
PBT 3,621,259 3,514,321 3,231,359 2,397,995 2,045,956 1,901,208 1,584,100 14.76%
Tax -1,055,345 -932,369 -775,270 -743,239 -714,609 -686,444 -569,443 10.82%
NP 2,565,914 2,581,952 2,456,089 1,654,756 1,331,347 1,214,764 1,014,657 16.71%
-
NP to SH 2,513,689 2,581,952 2,456,089 1,654,756 1,301,972 1,214,764 1,014,657 16.31%
-
Tax Rate 29.14% 26.53% 23.99% 30.99% 34.93% 36.11% 35.95% -
Total Cost 10,880,835 8,340,233 7,558,055 8,532,867 8,823,270 8,163,658 4,739,505 14.84%
-
Net Worth 16,891,439 15,664,752 14,001,420 10,689,833 11,308,364 9,315,278 10,286,239 8.61%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 4,087,767 2,438,981 1,868,916 1,244,542 177,019 421,014 116,706 80.83%
Div Payout % 162.62% 94.46% 76.09% 75.21% 13.60% 34.66% 11.50% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 16,891,439 15,664,752 14,001,420 10,689,833 11,308,364 9,315,278 10,286,239 8.61%
NOSH 3,787,318 3,685,824 3,599,336 3,563,277 3,544,941 2,328,819 2,348,456 8.28%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 19.08% 23.64% 24.53% 16.24% 13.11% 12.95% 17.63% -
ROE 14.88% 16.48% 17.54% 15.48% 11.51% 13.04% 9.86% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 355.05 296.33 278.22 285.91 286.45 402.71 245.02 6.37%
EPS 66.37 70.05 68.24 46.44 36.73 52.16 43.21 7.41%
DPS 107.93 66.17 52.00 35.00 4.99 18.00 4.97 66.99%
NAPS 4.46 4.25 3.89 3.00 3.19 4.00 4.38 0.30%
Adjusted Per Share Value based on latest NOSH - 3,563,277
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 111.46 90.53 83.01 84.44 84.17 77.74 47.70 15.18%
EPS 20.84 21.40 20.36 13.72 10.79 10.07 8.41 16.31%
DPS 33.88 20.22 15.49 10.32 1.47 3.49 0.97 80.74%
NAPS 1.4001 1.2984 1.1606 0.8861 0.9373 0.7721 0.8526 8.61%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 11.00 11.30 11.60 8.35 9.15 12.60 16.70 -
P/RPS 3.10 3.81 4.17 2.92 3.19 3.13 6.82 -12.30%
P/EPS 16.57 16.13 17.00 17.98 24.91 24.16 38.65 -13.15%
EY 6.03 6.20 5.88 5.56 4.01 4.14 2.59 15.11%
DY 9.81 5.86 4.48 4.19 0.55 1.43 0.30 78.77%
P/NAPS 2.47 2.66 2.98 2.78 2.87 3.15 3.81 -6.96%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 15/05/06 13/05/05 11/05/04 07/05/03 03/05/02 10/05/01 - -
Price 11.30 11.40 9.95 8.10 9.25 9.85 0.00 -
P/RPS 3.18 3.85 3.58 2.83 3.23 2.45 0.00 -
P/EPS 17.03 16.27 14.58 17.44 25.19 18.88 0.00 -
EY 5.87 6.14 6.86 5.73 3.97 5.30 0.00 -
DY 9.55 5.80 5.23 4.32 0.54 1.83 0.00 -
P/NAPS 2.53 2.68 2.56 2.70 2.90 2.46 0.00 -

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