[MAYBANK] QoQ Cumulative 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- 34.06%
YoY- 17.65%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 24,981,613 16,705,364 8,116,807 31,227,230 23,804,109 15,798,016 7,872,919 115.78%
PBT 6,567,995 4,215,576 2,126,726 7,896,302 5,946,551 3,921,040 1,894,572 128.88%
Tax -1,592,973 -1,034,371 -568,431 -1,977,618 -1,565,728 -1,075,269 -528,902 108.41%
NP 4,975,022 3,181,205 1,558,295 5,918,684 4,380,823 2,845,771 1,365,670 136.56%
-
NP to SH 4,820,291 3,073,948 1,506,214 5,745,920 4,286,029 2,784,787 1,346,881 133.78%
-
Tax Rate 24.25% 24.54% 26.73% 25.04% 26.33% 27.42% 27.92% -
Total Cost 20,006,591 13,524,159 6,558,512 25,308,546 19,423,286 12,952,245 6,507,249 111.29%
-
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%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,930,175 1,915,364 - 5,137,661 2,475,154 2,455,939 - -
Div Payout % 40.04% 62.31% - 89.41% 57.75% 88.19% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
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%
NOSH 8,578,556 8,512,733 8,428,729 7,904,094 7,734,857 7,674,810 7,639,711 8.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 19.91% 19.04% 19.20% 18.95% 18.40% 18.01% 17.35% -
ROE 10.99% 7.05% 3.48% 14.58% 11.72% 7.79% 3.96% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 291.21 196.24 96.30 395.08 307.75 205.84 103.05 99.75%
EPS 56.19 36.11 17.87 72.69 55.45 36.28 17.63 116.42%
DPS 22.50 22.50 0.00 65.00 32.00 32.00 0.00 -
NAPS 5.1143 5.1224 5.1423 4.9876 4.729 4.6582 4.4521 9.67%
Adjusted Per Share Value based on latest NOSH - 8,441,786
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 207.07 138.47 67.28 258.84 197.31 130.95 65.26 115.77%
EPS 39.96 25.48 12.48 47.63 35.53 23.08 11.16 133.86%
DPS 16.00 15.88 0.00 42.59 20.52 20.36 0.00 -
NAPS 3.6366 3.6144 3.5927 3.2677 3.0319 2.9634 2.8193 18.47%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
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 3.38 5.30 9.71 2.33 2.93 4.23 8.61 -46.35%
P/EPS 17.51 28.80 52.32 12.66 16.26 23.98 50.31 -50.48%
EY 5.71 3.47 1.91 7.90 6.15 4.17 1.99 101.79%
DY 2.29 2.16 0.00 7.07 3.55 3.68 0.00 -
P/NAPS 1.92 2.03 1.82 1.84 1.91 1.87 1.99 -2.35%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
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 3.28 5.10 10.47 2.26 2.93 4.34 8.25 -45.90%
P/EPS 17.00 27.69 56.41 12.28 16.28 24.64 48.21 -50.05%
EY 5.88 3.61 1.77 8.14 6.14 4.06 2.07 100.44%
DY 2.36 2.25 0.00 7.28 3.55 3.58 0.00 -
P/NAPS 1.87 1.95 1.96 1.79 1.91 1.92 1.91 -1.39%

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