[MAYBANK] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

21-Feb-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Dec-2012 [#4]

Profit Trend

QoQ- 0.55%

YoY- 17.65%

Quarter Report

Maybank Group FS-Dec 12( Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Annualized Quarter Result
Revenue	33,308,817	33,410,728	32,467,228	31,227,230	31,738,812	31,596,032	31,491,676	3.80%
YoY %	-0.31%	2.91%	3.97%	-1.61%	0.45%	0.33%	-	-
Horiz. %	105.77%	106.09%	103.10%	99.16%	100.78%	100.33%	100.00%	-
PBT	8,757,326	8,431,152	8,506,904	7,896,302	7,928,734	7,842,080	7,578,288	10.11%
YoY %	3.87%	-0.89%	7.73%	-0.41%	1.10%	3.48%	-	-
Horiz. %	115.56%	111.25%	112.25%	104.20%	104.62%	103.48%	100.00%	-
Tax	-2,123,964	-2,068,742	-2,273,724	-1,977,618	-2,087,637	-2,150,538	-2,115,608	0.26%
YoY %	-2.67%	9.02%	-14.97%	5.27%	2.92%	-1.65%	-	-
Horiz. %	100.39%	97.78%	107.47%	93.48%	98.68%	101.65%	100.00%	-
NP	6,633,362	6,362,410	6,233,180	5,918,684	5,841,097	5,691,542	5,462,680	13.80%
YoY %	4.26%	2.07%	5.31%	1.33%	2.63%	4.19%	-	-
Horiz. %	121.43%	116.47%	114.10%	108.35%	106.93%	104.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,427,054	6,147,896	6,024,856	5,745,920	5,714,705	5,569,574	5,387,524	12.46%
YoY %	4.54%	2.04%	4.85%	0.55%	2.61%	3.38%	-	-
Horiz. %	119.30%	114.11%	111.83%	106.65%	106.07%	103.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.25%	24.54%	26.73%	25.04%	26.33%	27.42%	27.92%	-
YoY %	-1.18%	-8.19%	6.75%	-4.90%	-3.98%	-1.79%	-	-
Horiz. %	86.86%	87.89%	95.74%	89.68%	94.31%	98.21%	100.00%	-
Total Cost	26,675,454	27,048,318	26,234,048	25,308,546	25,897,714	25,904,490	26,028,996	1.64%
YoY %	-1.38%	3.10%	3.66%	-2.27%	-0.03%	-0.48%	-	-
Horiz. %	102.48%	103.92%	100.79%	97.23%	99.50%	99.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	43,873,311	43,605,622	43,343,055	39,422,461	36,578,140	35,750,798	34,012,756	18.47%
YoY %	0.61%	0.61%	9.95%	7.78%	2.31%	5.11%	-	-
Horiz. %	128.99%	128.20%	127.43%	115.90%	107.54%	105.11%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	2,573,567	3,830,729	-	5,137,661	3,300,205	4,911,878	-	-
YoY %	-32.82%	0.00%	-	55.68%	-32.81%	0.00%	-	-
Horiz. %	52.39%	77.99%	-	104.60%	67.19%	100.00%	-	-
Div Payout %	40.04%	62.31%	-	89.41%	57.75%	88.19%	-	-
YoY %	-35.74%	0.00%	-	54.82%	-34.52%	0.00%	-	-
Horiz. %	45.40%	70.65%	-	101.38%	65.48%	100.00%	-	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	43,873,311	43,605,622	43,343,055	39,422,461	36,578,140	35,750,798	34,012,756	18.47%
YoY %	0.61%	0.61%	9.95%	7.78%	2.31%	5.11%	-	-
Horiz. %	128.99%	128.20%	127.43%	115.90%	107.54%	105.11%	100.00%	-
NOSH	8,578,556	8,512,733	8,428,729	7,904,094	7,734,857	7,674,810	7,639,711	8.02%
YoY %	0.77%	1.00%	6.64%	2.19%	0.78%	0.46%	-	-
Horiz. %	112.29%	111.43%	110.33%	103.46%	101.25%	100.46%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	19.91%	19.04%	19.20%	18.95%	18.40%	18.01%	17.35%	-
YoY %	4.57%	-0.83%	1.32%	2.99%	2.17%	3.80%	-	-
Horiz. %	114.76%	109.74%	110.66%	109.22%	106.05%	103.80%	100.00%	-
ROE	14.65%	14.10%	13.90%	14.58%	15.62%	15.58%	15.84%	-
YoY %	3.90%	1.44%	-4.66%	-6.66%	0.26%	-1.64%	-	-
Horiz. %	92.49%	89.02%	87.75%	92.05%	98.61%	98.36%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	388.28	392.48	385.20	395.08	410.33	411.68	412.21	-3.90%
YoY %	-1.07%	1.89%	-2.50%	-3.72%	-0.33%	-0.13%	-	-
Horiz. %	94.19%	95.21%	93.45%	95.84%	99.54%	99.87%	100.00%	-
EPS	74.92	72.22	71.48	72.69	73.93	72.56	70.52	4.11%
YoY %	3.74%	1.04%	-1.66%	-1.68%	1.89%	2.89%	-	-
Horiz. %	106.24%	102.41%	101.36%	103.08%	104.84%	102.89%	100.00%	-
DPS	30.00	45.00	0.00	65.00	42.67	64.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	52.33%	-33.33%	0.00%	-	-
Horiz. %	46.88%	70.31%	0.00%	101.56%	66.67%	100.00%	-	-
NAPS	5.1143	5.1224	5.1423	4.9876	4.729	4.6582	4.4521	9.67%
YoY %	-0.16%	-0.39%	3.10%	5.47%	1.52%	4.63%	-	-
Horiz. %	114.87%	115.06%	115.50%	112.03%	106.22%	104.63%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 8,441,786
RPS	276.03	276.88	269.06	258.78	263.02	261.84	260.97	3.80%
YoY %	-0.31%	2.91%	3.97%	-1.61%	0.45%	0.33%	-	-
Horiz. %	105.77%	106.10%	103.10%	99.16%	100.79%	100.33%	100.00%	-
EPS	53.26	50.95	49.93	47.62	47.36	46.16	44.65	12.46%
YoY %	4.53%	2.04%	4.85%	0.55%	2.60%	3.38%	-	-
Horiz. %	119.28%	114.11%	111.83%	106.65%	106.07%	103.38%	100.00%	-
DPS	21.33	31.75	0.00	42.58	27.35	40.71	0.00	-
YoY %	-32.82%	0.00%	0.00%	55.69%	-32.82%	0.00%	-	-
Horiz. %	52.39%	77.99%	0.00%	104.59%	67.18%	100.00%	-	-
NAPS	3.6358	3.6136	3.5919	3.267	3.0313	2.9627	2.8187	18.47%
YoY %	0.61%	0.60%	9.94%	7.78%	2.32%	5.11%	-	-
Horiz. %	128.99%	128.20%	127.43%	115.90%	107.54%	105.11%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	9.84	10.40	9.35	9.20	9.01	8.70	8.87	-
P/RPS	2.53	2.65	2.43	2.33	2.20	2.11	2.15	11.44%
YoY %	-4.53%	9.05%	4.29%	5.91%	4.27%	-1.86%	-	-
Horiz. %	117.67%	123.26%	113.02%	108.37%	102.33%	98.14%	100.00%	-
P/EPS	13.13	14.40	13.08	12.66	12.20	11.99	12.58	2.89%
YoY %	-8.82%	10.09%	3.32%	3.77%	1.75%	-4.69%	-	-
Horiz. %	104.37%	114.47%	103.97%	100.64%	96.98%	95.31%	100.00%	-
EY	7.61	6.94	7.64	7.90	8.20	8.34	7.95	-2.86%
YoY %	9.65%	-9.16%	-3.29%	-3.66%	-1.68%	4.91%	-	-
Horiz. %	95.72%	87.30%	96.10%	99.37%	103.14%	104.91%	100.00%	-
DY	3.05	4.33	0.00	7.07	4.74	7.36	0.00	-
YoY %	-29.56%	0.00%	0.00%	49.16%	-35.60%	0.00%	-	-
Horiz. %	41.44%	58.83%	0.00%	96.06%	64.40%	100.00%	-	-
P/NAPS	1.92	2.03	1.82	1.84	1.91	1.87	1.99	-2.35%
YoY %	-5.42%	11.54%	-1.09%	-3.66%	2.14%	-6.03%	-	-
Horiz. %	96.48%	102.01%	91.46%	92.46%	95.98%	93.97%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	21/11/13	21/08/13	23/05/13	21/02/13	09/11/12	16/08/12	24/05/12	-
Price	9.55	10.00	10.08	8.93	9.02	8.94	8.50	-
P/RPS	2.46	2.55	2.62	2.26	2.20	2.17	2.06	12.54%
YoY %	-3.53%	-2.67%	15.93%	2.73%	1.38%	5.34%	-	-
Horiz. %	119.42%	123.79%	127.18%	109.71%	106.80%	105.34%	100.00%	-
P/EPS	12.75	13.85	14.10	12.28	12.21	12.32	12.05	3.83%
YoY %	-7.94%	-1.77%	14.82%	0.57%	-0.89%	2.24%	-	-
Horiz. %	105.81%	114.94%	117.01%	101.91%	101.33%	102.24%	100.00%	-
EY	7.85	7.22	7.09	8.14	8.19	8.12	8.30	-3.64%
YoY %	8.73%	1.83%	-12.90%	-0.61%	0.86%	-2.17%	-	-
Horiz. %	94.58%	86.99%	85.42%	98.07%	98.67%	97.83%	100.00%	-
DY	3.14	4.50	0.00	7.28	4.73	7.16	0.00	-
YoY %	-30.22%	0.00%	0.00%	53.91%	-33.94%	0.00%	-	-
Horiz. %	43.85%	62.85%	0.00%	101.68%	66.06%	100.00%	-	-
P/NAPS	1.87	1.95	1.96	1.79	1.91	1.92	1.91	-1.39%
YoY %	-4.10%	-0.51%	9.50%	-6.28%	-0.52%	0.52%	-	-
Horiz. %	97.91%	102.09%	102.62%	93.72%	100.00%	100.52%	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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:45:00

EMA 5

5 Mins

BUY

2024-05-10 16:40:00

EMA 5

10 Mins

BUY

2024-05-10 16:10:00

EMA 5

10 Mins

SELL

2024-05-10 16:05:00

EMA 5

5 Mins

SELL

2024-05-10 15:45:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

571

MPI

MALAYSIAN PACIFIC INDUSTRIES

567

HLIND

HONG LEONG INDUSTRIES BHD

539

VSTECS

VSTECS BERHAD

455

GENTING

GENTING BHD

433

MYEG

MY E.G. SERVICES BHD

393

YTLPOWR

YTL POWER INTERNATIONAL BHD

389

TOPGLOV

TOP GLOVE CORPORATION BHD

352

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

345

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More