[MAYBANK] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 53.91%
YoY- 18.24%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 16,705,364 8,116,807 31,227,230 23,804,109 15,798,016 7,872,919 23,741,282 -20.90%
PBT 4,215,576 2,126,726 7,896,302 5,946,551 3,921,040 1,894,572 6,875,194 -27.84%
Tax -1,034,371 -568,431 -1,977,618 -1,565,728 -1,075,269 -528,902 -1,753,611 -29.68%
NP 3,181,205 1,558,295 5,918,684 4,380,823 2,845,771 1,365,670 5,121,583 -27.22%
-
NP to SH 3,073,948 1,506,214 5,745,920 4,286,029 2,784,787 1,346,881 4,883,968 -26.57%
-
Tax Rate 24.54% 26.73% 25.04% 26.33% 27.42% 27.92% 25.51% -
Total Cost 13,524,159 6,558,512 25,308,546 19,423,286 12,952,245 6,507,249 18,619,699 -19.21%
-
Net Worth 43,605,622 43,343,055 39,422,461 36,578,140 35,750,798 34,012,756 33,847,812 18.41%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 1,915,364 - 5,137,661 2,475,154 2,455,939 - 5,103,099 -47.99%
Div Payout % 62.31% - 89.41% 57.75% 88.19% - 104.49% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 43,605,622 43,343,055 39,422,461 36,578,140 35,750,798 34,012,756 33,847,812 18.41%
NOSH 8,512,733 8,428,729 7,904,094 7,734,857 7,674,810 7,639,711 7,504,558 8.77%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 19.04% 19.20% 18.95% 18.40% 18.01% 17.35% 21.57% -
ROE 7.05% 3.48% 14.58% 11.72% 7.79% 3.96% 14.43% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 196.24 96.30 395.08 307.75 205.84 103.05 316.36 -27.28%
EPS 36.11 17.87 72.69 55.45 36.28 17.63 65.08 -32.50%
DPS 22.50 0.00 65.00 32.00 32.00 0.00 68.00 -52.19%
NAPS 5.1224 5.1423 4.9876 4.729 4.6582 4.4521 4.5103 8.86%
Adjusted Per Share Value based on latest NOSH - 7,852,903
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 138.44 67.26 258.78 197.27 130.92 65.24 196.75 -20.90%
EPS 25.47 12.48 47.62 35.52 23.08 11.16 40.47 -26.58%
DPS 15.87 0.00 42.58 20.51 20.35 0.00 42.29 -48.00%
NAPS 3.6136 3.5919 3.267 3.0313 2.9627 2.8187 2.805 18.41%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 10.40 9.35 9.20 9.01 8.70 8.87 8.58 -
P/RPS 5.30 9.71 2.33 2.93 4.23 8.61 2.71 56.45%
P/EPS 28.80 52.32 12.66 16.26 23.98 50.31 13.18 68.47%
EY 3.47 1.91 7.90 6.15 4.17 1.99 7.59 -40.68%
DY 2.16 0.00 7.07 3.55 3.68 0.00 7.93 -58.01%
P/NAPS 2.03 1.82 1.84 1.91 1.87 1.99 1.90 4.51%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 23/05/13 21/02/13 09/11/12 16/08/12 24/05/12 23/02/12 -
Price 10.00 10.08 8.93 9.02 8.94 8.50 8.70 -
P/RPS 5.10 10.47 2.26 2.93 4.34 8.25 2.75 51.00%
P/EPS 27.69 56.41 12.28 16.28 24.64 48.21 13.37 62.55%
EY 3.61 1.77 8.14 6.14 4.06 2.07 7.48 -38.49%
DY 2.25 0.00 7.28 3.55 3.58 0.00 7.82 -56.45%
P/NAPS 1.95 1.96 1.79 1.91 1.92 1.91 1.93 0.69%

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