[MAYBANK] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

23-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- 4.85%

YoY- 11.83%

Quarter Report

Maybank Group FS-Mar 13 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Annualized Quarter Result
Revenue	33,250,777	33,308,817	33,410,728	32,467,228	31,227,230	31,738,812	31,596,032	3.45%
YoY %	-0.17%	-0.31%	2.91%	3.97%	-1.61%	0.45%	-	-
Horiz. %	105.24%	105.42%	105.74%	102.76%	98.83%	100.45%	100.00%	-
PBT	8,869,594	8,757,326	8,431,152	8,506,904	7,896,302	7,928,734	7,842,080	8.53%
YoY %	1.28%	3.87%	-0.89%	7.73%	-0.41%	1.10%	-	-
Horiz. %	113.10%	111.67%	107.51%	108.48%	100.69%	101.10%	100.00%	-
Tax	-2,098,261	-2,123,964	-2,068,742	-2,273,724	-1,977,618	-2,087,637	-2,150,538	-1.62%
YoY %	1.21%	-2.67%	9.02%	-14.97%	5.27%	2.92%	-	-
Horiz. %	97.57%	98.76%	96.20%	105.73%	91.96%	97.08%	100.00%	-
NP	6,771,333	6,633,362	6,362,410	6,233,180	5,918,684	5,841,097	5,691,542	12.24%
YoY %	2.08%	4.26%	2.07%	5.31%	1.33%	2.63%	-	-
Horiz. %	118.97%	116.55%	111.79%	109.52%	103.99%	102.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,552,391	6,427,054	6,147,896	6,024,856	5,745,920	5,714,705	5,569,574	11.40%
YoY %	1.95%	4.54%	2.04%	4.85%	0.55%	2.61%	-	-
Horiz. %	117.65%	115.40%	110.38%	108.17%	103.17%	102.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.66%	24.25%	24.54%	26.73%	25.04%	26.33%	27.42%	-
YoY %	-2.43%	-1.18%	-8.19%	6.75%	-4.90%	-3.98%	-	-
Horiz. %	86.29%	88.44%	89.50%	97.48%	91.32%	96.02%	100.00%	-
Total Cost	26,479,444	26,675,454	27,048,318	26,234,048	25,308,546	25,897,714	25,904,490	1.47%
YoY %	-0.73%	-1.38%	3.10%	3.66%	-2.27%	-0.03%	-	-
Horiz. %	102.22%	102.98%	104.42%	101.27%	97.70%	99.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	44,873,374	43,873,311	43,605,622	43,343,055	39,422,461	36,578,140	35,750,798	16.31%
YoY %	2.28%	0.61%	0.61%	9.95%	7.78%	2.31%	-	-
Horiz. %	125.52%	122.72%	121.97%	121.24%	110.27%	102.31%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	4,625,318	2,573,567	3,830,729	-	5,137,661	3,300,205	4,911,878	-3.91%
YoY %	79.72%	-32.82%	0.00%	-	55.68%	-32.81%	-	-
Horiz. %	94.17%	52.39%	77.99%	-	104.60%	67.19%	100.00%	-
Div Payout %	70.59%	40.04%	62.31%	-	89.41%	57.75%	88.19%	-
YoY %	76.30%	-35.74%	0.00%	-	54.82%	-34.52%	-	-
Horiz. %	80.04%	45.40%	70.65%	-	101.38%	65.48%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	44,873,374	43,873,311	43,605,622	43,343,055	39,422,461	36,578,140	35,750,798	16.31%
YoY %	2.28%	0.61%	0.61%	9.95%	7.78%	2.31%	-	-
Horiz. %	125.52%	122.72%	121.97%	121.24%	110.27%	102.31%	100.00%	-
NOSH	8,645,455	8,578,556	8,512,733	8,428,729	7,904,094	7,734,857	7,674,810	8.23%
YoY %	0.78%	0.77%	1.00%	6.64%	2.19%	0.78%	-	-
Horiz. %	112.65%	111.78%	110.92%	109.82%	102.99%	100.78%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	20.36%	19.91%	19.04%	19.20%	18.95%	18.40%	18.01%	-
YoY %	2.26%	4.57%	-0.83%	1.32%	2.99%	2.17%	-	-
Horiz. %	113.05%	110.55%	105.72%	106.61%	105.22%	102.17%	100.00%	-
ROE	14.60%	14.65%	14.10%	13.90%	14.58%	15.62%	15.58%	-
YoY %	-0.34%	3.90%	1.44%	-4.66%	-6.66%	0.26%	-	-
Horiz. %	93.71%	94.03%	90.50%	89.22%	93.58%	100.26%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	384.60	388.28	392.48	385.20	395.08	410.33	411.68	-4.42%
YoY %	-0.95%	-1.07%	1.89%	-2.50%	-3.72%	-0.33%	-	-
Horiz. %	93.42%	94.32%	95.34%	93.57%	95.97%	99.67%	100.00%	-
EPS	75.79	74.92	72.22	71.48	72.69	73.93	72.56	2.93%
YoY %	1.16%	3.74%	1.04%	-1.66%	-1.68%	1.89%	-	-
Horiz. %	104.45%	103.25%	99.53%	98.51%	100.18%	101.89%	100.00%	-
DPS	53.50	30.00	45.00	0.00	65.00	42.67	64.00	-11.23%
YoY %	78.33%	-33.33%	0.00%	0.00%	52.33%	-33.33%	-	-
Horiz. %	83.59%	46.88%	70.31%	0.00%	101.56%	66.67%	100.00%	-
NAPS	5.1904	5.1143	5.1224	5.1423	4.9876	4.729	4.6582	7.45%
YoY %	1.49%	-0.16%	-0.39%	3.10%	5.47%	1.52%	-	-
Horiz. %	111.43%	109.79%	109.97%	110.39%	107.07%	101.52%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 8,428,729
RPS	275.55	276.03	276.88	269.06	258.78	263.02	261.84	3.45%
YoY %	-0.17%	-0.31%	2.91%	3.97%	-1.61%	0.45%	-	-
Horiz. %	105.24%	105.42%	105.74%	102.76%	98.83%	100.45%	100.00%	-
EPS	54.30	53.26	50.95	49.93	47.62	47.36	46.16	11.40%
YoY %	1.95%	4.53%	2.04%	4.85%	0.55%	2.60%	-	-
Horiz. %	117.63%	115.38%	110.38%	108.17%	103.16%	102.60%	100.00%	-
DPS	38.33	21.33	31.75	0.00	42.58	27.35	40.71	-3.92%
YoY %	79.70%	-32.82%	0.00%	0.00%	55.69%	-32.82%	-	-
Horiz. %	94.15%	52.39%	77.99%	0.00%	104.59%	67.18%	100.00%	-
NAPS	3.7187	3.6358	3.6136	3.5919	3.267	3.0313	2.9627	16.31%
YoY %	2.28%	0.61%	0.60%	9.94%	7.78%	2.32%	-	-
Horiz. %	125.52%	122.72%	121.97%	121.24%	110.27%	102.32%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	9.94	9.84	10.40	9.35	9.20	9.01	8.70	-
P/RPS	2.58	2.53	2.65	2.43	2.33	2.20	2.11	14.30%
YoY %	1.98%	-4.53%	9.05%	4.29%	5.91%	4.27%	-	-
Horiz. %	122.27%	119.91%	125.59%	115.17%	110.43%	104.27%	100.00%	-
P/EPS	13.12	13.13	14.40	13.08	12.66	12.20	11.99	6.17%
YoY %	-0.08%	-8.82%	10.09%	3.32%	3.77%	1.75%	-	-
Horiz. %	109.42%	109.51%	120.10%	109.09%	105.59%	101.75%	100.00%	-
EY	7.62	7.61	6.94	7.64	7.90	8.20	8.34	-5.82%
YoY %	0.13%	9.65%	-9.16%	-3.29%	-3.66%	-1.68%	-	-
Horiz. %	91.37%	91.25%	83.21%	91.61%	94.72%	98.32%	100.00%	-
DY	5.38	3.05	4.33	0.00	7.07	4.74	7.36	-18.80%
YoY %	76.39%	-29.56%	0.00%	0.00%	49.16%	-35.60%	-	-
Horiz. %	73.10%	41.44%	58.83%	0.00%	96.06%	64.40%	100.00%	-
P/NAPS	1.92	1.92	2.03	1.82	1.84	1.91	1.87	1.76%
YoY %	0.00%	-5.42%	11.54%	-1.09%	-3.66%	2.14%	-	-
Horiz. %	102.67%	102.67%	108.56%	97.33%	98.40%	102.14%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	27/02/14	21/11/13	21/08/13	23/05/13	21/02/13	09/11/12	16/08/12	-
Price	9.70	9.55	10.00	10.08	8.93	9.02	8.94	-
P/RPS	2.52	2.46	2.55	2.62	2.26	2.20	2.17	10.45%
YoY %	2.44%	-3.53%	-2.67%	15.93%	2.73%	1.38%	-	-
Horiz. %	116.13%	113.36%	117.51%	120.74%	104.15%	101.38%	100.00%	-
P/EPS	12.80	12.75	13.85	14.10	12.28	12.21	12.32	2.57%
YoY %	0.39%	-7.94%	-1.77%	14.82%	0.57%	-0.89%	-	-
Horiz. %	103.90%	103.49%	112.42%	114.45%	99.68%	99.11%	100.00%	-
EY	7.81	7.85	7.22	7.09	8.14	8.19	8.12	-2.55%
YoY %	-0.51%	8.73%	1.83%	-12.90%	-0.61%	0.86%	-	-
Horiz. %	96.18%	96.67%	88.92%	87.32%	100.25%	100.86%	100.00%	-
DY	5.52	3.14	4.50	0.00	7.28	4.73	7.16	-15.88%
YoY %	75.80%	-30.22%	0.00%	0.00%	53.91%	-33.94%	-	-
Horiz. %	77.09%	43.85%	62.85%	0.00%	101.68%	66.06%	100.00%	-
P/NAPS	1.87	1.87	1.95	1.96	1.79	1.91	1.92	-1.73%
YoY %	0.00%	-4.10%	-0.51%	9.50%	-6.28%	-0.52%	-	-
Horiz. %	97.40%	97.40%	101.56%	102.08%	93.23%	99.48%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:30:00

EMA 5

5 Mins

SELL

2024-05-02 15:55:00

EMA 5

5 Mins

BUY

2024-05-02 15:45:00

EMA 5

5 Mins

SELL

2024-05-02 15:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-02 15:45:00

TURTLE SYSTEM 55

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

PTRANS

PERAK TRANSIT BERHAD

359

MPI

MALAYSIAN PACIFIC INDUSTRIES

349

HLIND

HONG LEONG INDUSTRIES BHD

337

YTLPOWR

YTL POWER INTERNATIONAL BHD

301

MYEG

MY E.G. SERVICES BHD

259

CAPITALA

CAPITAL A BERHAD

213

PBBANK

PUBLIC BANK BHD

192

MAYBANK

MALAYAN BANKING BHD

182

SAPNRG

SAPURA ENERGY BERHAD

175

Daily Stocks

HSI-CVZ

0.225

+0.055

247,955,200

HSI-HUF

0.045

-0.04

227,779,400

INIX-OR

0.02

0.00

141,839,900

MYEG

0.905

-0.03

94,386,600

ICONIC-WA

0.04

-0.005

79,476,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUN

0.13

-0.05

74,499,500

HSI-HUQ

0.06

-0.035

69,315,600

BPURI

0.075

0.00

58,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

33.70

+0.84

26,200

NESTLE

127.90

+0.70

234,600

AJI

19.74

+0.32

48,000

HSI-CXJ

0.50

+0.31

10,000

GESHEN

4.19

+0.30

584,300

LPI

12.30

+0.30

257,900

ARKA

1.76

+0.28

136,900

ATECH

3.00

+0.24

4,738,200

ALLIANZ

21.28

+0.24

57,500

CVIEW

1.51

+0.23

285,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

KOMARK-WD

0.025

-0.155

3,100

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.47

-0.13

653,300

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

HIBISCS

2.62

-0.10

5,395,500

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