[MAYBANK] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

24-May-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Mar-2012 [#1]

Profit Trend

QoQ- 10.31%

YoY- 17.88%

Quarter Report

Maybank Group FS - Mar 12 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Annualized Quarter Result
Revenue	31,227,230	31,738,812	31,596,032	31,491,676	23,741,282	22,564,568	10,849,081	101.69%
YoY %	-1.61%	0.45%	0.33%	32.65%	5.21%	107.99%	-	-
Horiz. %	287.83%	292.55%	291.23%	290.27%	218.83%	207.99%	100.00%	-
PBT	7,896,302	7,928,734	7,842,080	7,578,288	6,875,194	6,859,449	3,304,102	78.27%
YoY %	-0.41%	1.10%	3.48%	10.23%	0.23%	107.60%	-	-
Horiz. %	238.98%	239.97%	237.34%	229.36%	208.08%	207.60%	100.00%	-
Tax	-1,977,618	-2,087,637	-2,150,538	-2,115,608	-1,753,611	-1,785,217	-864,618	73.16%
YoY %	5.27%	2.92%	-1.65%	-20.64%	1.77%	-106.47%	-	-
Horiz. %	228.73%	241.45%	248.73%	244.69%	202.82%	206.47%	100.00%	-
NP	5,918,684	5,841,097	5,691,542	5,462,680	5,121,583	5,074,232	2,439,484	80.07%
YoY %	1.33%	2.63%	4.19%	6.66%	0.93%	108.00%	-	-
Horiz. %	242.62%	239.44%	233.31%	223.93%	209.95%	208.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,745,920	5,714,705	5,569,574	5,387,524	4,883,968	4,833,284	2,296,916	83.76%
YoY %	0.55%	2.61%	3.38%	10.31%	1.05%	110.42%	-	-
Horiz. %	250.16%	248.80%	242.48%	234.55%	212.63%	210.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.04%	26.33%	27.42%	27.92%	25.51%	26.03%	26.17%	-
YoY %	-4.90%	-3.98%	-1.79%	9.45%	-2.00%	-0.53%	-	-
Horiz. %	95.68%	100.61%	104.78%	106.69%	97.48%	99.47%	100.00%	-
Total Cost	25,308,546	25,897,714	25,904,490	26,028,996	18,619,699	17,490,336	8,409,597	107.75%
YoY %	-2.27%	-0.03%	-0.48%	39.79%	6.46%	107.98%	-	-
Horiz. %	300.95%	307.95%	308.03%	309.52%	221.41%	207.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	39,422,461	36,578,140	35,750,798	34,012,756	33,847,812	29,916,045	32,552,758	13.54%
YoY %	7.78%	2.31%	5.11%	0.49%	13.14%	-8.10%	-	-
Horiz. %	121.10%	112.37%	109.82%	104.49%	103.98%	91.90%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	5,137,661	3,300,205	4,911,878	-	5,103,099	3,191,044	2,318,985	69.53%
YoY %	55.68%	-32.81%	0.00%	-	59.92%	37.61%	-	-
Horiz. %	221.55%	142.31%	211.81%	-	220.06%	137.61%	100.00%	-
Div Payout %	89.41%	57.75%	88.19%	-	104.49%	66.02%	100.96%	-
YoY %	54.82%	-34.52%	0.00%	-	58.27%	-34.61%	-	-
Horiz. %	88.56%	57.20%	87.35%	-	103.50%	65.39%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	39,422,461	36,578,140	35,750,798	34,012,756	33,847,812	29,916,045	32,552,758	13.54%
YoY %	7.78%	2.31%	5.11%	0.49%	13.14%	-8.10%	-	-
Horiz. %	121.10%	112.37%	109.82%	104.49%	103.98%	91.90%	100.00%	-
NOSH	7,904,094	7,734,857	7,674,810	7,639,711	7,504,558	7,479,011	7,246,829	5.93%
YoY %	2.19%	0.78%	0.46%	1.80%	0.34%	3.20%	-	-
Horiz. %	109.07%	106.73%	105.91%	105.42%	103.56%	103.20%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	18.95%	18.40%	18.01%	17.35%	21.57%	22.49%	22.49%	-
YoY %	2.99%	2.17%	3.80%	-19.56%	-4.09%	0.00%	-	-
Horiz. %	84.26%	81.81%	80.08%	77.15%	95.91%	100.00%	100.00%	-
ROE	14.58%	15.62%	15.58%	15.84%	14.43%	16.16%	7.06%	-
YoY %	-6.66%	0.26%	-1.64%	9.77%	-10.71%	128.90%	-	-
Horiz. %	206.52%	221.25%	220.68%	224.36%	204.39%	228.90%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	395.08	410.33	411.68	412.21	316.36	301.71	149.71	90.40%
YoY %	-3.72%	-0.33%	-0.13%	30.30%	4.86%	101.53%	-	-
Horiz. %	263.90%	274.08%	274.98%	275.34%	211.32%	201.53%	100.00%	-
EPS	72.69	73.93	72.56	70.52	65.08	64.63	31.15	75.48%
YoY %	-1.68%	1.89%	2.89%	8.36%	0.70%	107.48%	-	-
Horiz. %	233.35%	237.34%	232.94%	226.39%	208.92%	207.48%	100.00%	-
DPS	65.00	42.67	64.00	0.00	68.00	42.67	32.00	60.04%
YoY %	52.33%	-33.33%	0.00%	0.00%	59.36%	33.34%	-	-
Horiz. %	203.12%	133.34%	200.00%	0.00%	212.50%	133.34%	100.00%	-
NAPS	4.9876	4.729	4.6582	4.4521	4.5103	4.00	4.492	7.19%
YoY %	5.47%	1.52%	4.63%	-1.29%	12.76%	-10.95%	-	-
Horiz. %	111.03%	105.28%	103.70%	99.11%	100.41%	89.05%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 7,639,711
RPS	258.78	263.02	261.84	260.97	196.75	186.99	89.91	101.69%
YoY %	-1.61%	0.45%	0.33%	32.64%	5.22%	107.97%	-	-
Horiz. %	287.82%	292.54%	291.22%	290.26%	218.83%	207.97%	100.00%	-
EPS	47.62	47.36	46.16	44.65	40.47	40.05	19.03	83.80%
YoY %	0.55%	2.60%	3.38%	10.33%	1.05%	110.46%	-	-
Horiz. %	250.24%	248.87%	242.56%	234.63%	212.66%	210.46%	100.00%	-
DPS	42.58	27.35	40.71	0.00	42.29	26.44	19.22	69.53%
YoY %	55.69%	-32.82%	0.00%	0.00%	59.95%	37.57%	-	-
Horiz. %	221.54%	142.30%	211.81%	0.00%	220.03%	137.57%	100.00%	-
NAPS	3.267	3.0313	2.9627	2.8187	2.805	2.4792	2.6977	13.54%
YoY %	7.78%	2.32%	5.11%	0.49%	13.14%	-8.10%	-	-
Horiz. %	121.10%	112.37%	109.82%	104.49%	103.98%	91.90%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	9.20	9.01	8.70	8.87	8.58	8.00	8.94	-
P/RPS	2.33	2.20	2.11	2.15	2.71	2.65	5.97	-46.44%
YoY %	5.91%	4.27%	-1.86%	-20.66%	2.26%	-55.61%	-	-
Horiz. %	39.03%	36.85%	35.34%	36.01%	45.39%	44.39%	100.00%	-
P/EPS	12.66	12.20	11.99	12.58	13.18	12.38	28.21	-41.24%
YoY %	3.77%	1.75%	-4.69%	-4.55%	6.46%	-56.11%	-	-
Horiz. %	44.88%	43.25%	42.50%	44.59%	46.72%	43.89%	100.00%	-
EY	7.90	8.20	8.34	7.95	7.59	8.08	3.55	70.03%
YoY %	-3.66%	-1.68%	4.91%	4.74%	-6.06%	127.61%	-	-
Horiz. %	222.54%	230.99%	234.93%	223.94%	213.80%	227.61%	100.00%	-
DY	7.07	4.74	7.36	0.00	7.93	5.33	3.58	57.08%
YoY %	49.16%	-35.60%	0.00%	0.00%	48.78%	48.88%	-	-
Horiz. %	197.49%	132.40%	205.59%	0.00%	221.51%	148.88%	100.00%	-
P/NAPS	1.84	1.91	1.87	1.99	1.90	2.00	1.99	-5.06%
YoY %	-3.66%	2.14%	-6.03%	4.74%	-5.00%	0.50%	-	-
Horiz. %	92.46%	95.98%	93.97%	100.00%	95.48%	100.50%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	21/02/13	09/11/12	16/08/12	24/05/12	23/02/12	14/11/11	22/08/11	-
Price	8.93	9.02	8.94	8.50	8.70	8.25	8.64	-
P/RPS	2.26	2.20	2.17	2.06	2.75	2.73	5.77	-46.31%
YoY %	2.73%	1.38%	5.34%	-25.09%	0.73%	-52.69%	-	-
Horiz. %	39.17%	38.13%	37.61%	35.70%	47.66%	47.31%	100.00%	-
P/EPS	12.28	12.21	12.32	12.05	13.37	12.77	27.26	-41.09%
YoY %	0.57%	-0.89%	2.24%	-9.87%	4.70%	-53.15%	-	-
Horiz. %	45.05%	44.79%	45.19%	44.20%	49.05%	46.85%	100.00%	-
EY	8.14	8.19	8.12	8.30	7.48	7.83	3.67	69.66%
YoY %	-0.61%	0.86%	-2.17%	10.96%	-4.47%	113.35%	-	-
Horiz. %	221.80%	223.16%	221.25%	226.16%	203.81%	213.35%	100.00%	-
DY	7.28	4.73	7.16	0.00	7.82	5.17	3.70	56.69%
YoY %	53.91%	-33.94%	0.00%	0.00%	51.26%	39.73%	-	-
Horiz. %	196.76%	127.84%	193.51%	0.00%	211.35%	139.73%	100.00%	-
P/NAPS	1.79	1.91	1.92	1.91	1.93	2.06	1.92	-4.54%
YoY %	-6.28%	-0.52%	0.52%	-1.04%	-6.31%	7.29%	-	-
Horiz. %	93.23%	99.48%	100.00%	99.48%	100.52%	107.29%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:30:00

EMA 5

10 Mins

BUY

2024-05-17 16:30:00

EMA 5

5 Mins

BUY

2024-05-17 16:30:00

ADX

5 Mins

BUY

2024-05-17 16:30:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-17 16:15:00

ADX

5 Mins

SELL

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

477

DNEX

DAGANG NEXCHANGE BERHAD

460

MBSB

MALAYSIA BUILDING SOCIETY BHD

390

HLIND

HONG LEONG INDUSTRIES BHD

388

PTRANS

PERAK TRANSIT BERHAD

348

YTLPOWR

YTL POWER INTERNATIONAL BHD

299

TOPGLOV

TOP GLOVE CORPORATION BHD

281

MAYBANK

MALAYAN BANKING BHD

259

MYEG

MY E.G. SERVICES BHD

253

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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