[MAYBANK] YoY TTM 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- 8.7%
YoY- 48.43%
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 13,963,819 13,446,749 10,922,185 10,014,144 10,187,623 10,154,617 9,378,422 6.85%
PBT 4,227,776 3,621,259 3,514,321 3,231,359 2,397,995 2,045,956 1,901,208 14.24%
Tax -1,184,081 -1,055,345 -932,369 -775,270 -743,239 -714,609 -686,444 9.50%
NP 3,043,695 2,565,914 2,581,952 2,456,089 1,654,756 1,331,347 1,214,764 16.53%
-
NP to SH 2,966,190 2,513,689 2,581,952 2,456,089 1,654,756 1,301,972 1,214,764 16.03%
-
Tax Rate 28.01% 29.14% 26.53% 23.99% 30.99% 34.93% 36.11% -
Total Cost 10,920,124 10,880,835 8,340,233 7,558,055 8,532,867 8,823,270 8,163,658 4.96%
-
Net Worth 15,479,343 16,891,439 15,664,752 14,001,420 10,689,833 11,308,364 9,315,278 8.82%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 3,431,242 4,087,767 2,438,981 1,868,916 1,244,542 177,019 421,014 41.83%
Div Payout % 115.68% 162.62% 94.46% 76.09% 75.21% 13.60% 34.66% -
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 15,479,343 16,891,439 15,664,752 14,001,420 10,689,833 11,308,364 9,315,278 8.82%
NOSH 3,869,835 3,787,318 3,685,824 3,599,336 3,563,277 3,544,941 2,328,819 8.82%
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 21.80% 19.08% 23.64% 24.53% 16.24% 13.11% 12.95% -
ROE 19.16% 14.88% 16.48% 17.54% 15.48% 11.51% 13.04% -
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 360.84 355.05 296.33 278.22 285.91 286.45 402.71 -1.81%
EPS 76.65 66.37 70.05 68.24 46.44 36.73 52.16 6.62%
DPS 90.00 107.93 66.17 52.00 35.00 4.99 18.00 30.75%
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 115.75 111.46 90.53 83.01 84.44 84.17 77.74 6.85%
EPS 24.59 20.84 21.40 20.36 13.72 10.79 10.07 16.03%
DPS 28.44 33.88 20.22 15.49 10.32 1.47 3.49 41.83%
NAPS 1.2831 1.4001 1.2984 1.1606 0.8861 0.9373 0.7721 8.82%
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 3.55 3.10 3.81 4.17 2.92 3.19 3.13 2.11%
P/EPS 16.70 16.57 16.13 17.00 17.98 24.91 24.16 -5.96%
EY 5.99 6.03 6.20 5.88 5.56 4.01 4.14 6.34%
DY 7.03 9.81 5.86 4.48 4.19 0.55 1.43 30.38%
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 3.44 3.18 3.85 3.58 2.83 3.23 2.45 5.81%
P/EPS 16.18 17.03 16.27 14.58 17.44 25.19 18.88 -2.53%
EY 6.18 5.87 6.14 6.86 5.73 3.97 5.30 2.59%
DY 7.26 9.55 5.80 5.23 4.32 0.54 1.83 25.80%
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