[MAYBANK] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 35.93%
YoY- 14.04%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 26,050,309 17,116,136 8,356,765 33,250,777 24,981,613 16,705,364 8,116,807 117.42%
PBT 6,680,597 4,454,602 2,207,788 8,869,594 6,567,995 4,215,576 2,126,726 114.33%
Tax -1,779,906 -1,201,277 -573,289 -2,098,261 -1,592,973 -1,034,371 -568,431 113.88%
NP 4,900,691 3,253,325 1,634,499 6,771,333 4,975,022 3,181,205 1,558,295 114.50%
-
NP to SH 4,785,222 3,177,116 1,601,585 6,552,391 4,820,291 3,073,948 1,506,214 115.95%
-
Tax Rate 26.64% 26.97% 25.97% 23.66% 24.25% 24.54% 26.73% -
Total Cost 21,149,618 13,862,811 6,722,266 26,479,444 20,006,591 13,524,159 6,558,512 118.11%
-
Net Worth 49,185,098 47,949,877 48,182,123 44,873,374 43,873,311 43,605,622 43,343,055 8.78%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,159,964 2,144,888 - 4,625,318 1,930,175 1,915,364 - -
Div Payout % 45.14% 67.51% - 70.59% 40.04% 62.31% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 49,185,098 47,949,877 48,182,123 44,873,374 43,873,311 43,605,622 43,343,055 8.78%
NOSH 8,999,853 8,937,035 8,853,427 8,645,455 8,578,556 8,512,733 8,428,729 4.46%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 18.81% 19.01% 19.56% 20.36% 19.91% 19.04% 19.20% -
ROE 9.73% 6.63% 3.32% 14.60% 10.99% 7.05% 3.48% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 289.45 191.52 94.39 384.60 291.21 196.24 96.30 108.13%
EPS 53.17 35.55 18.09 75.79 56.19 36.11 17.87 106.73%
DPS 24.00 24.00 0.00 53.50 22.50 22.50 0.00 -
NAPS 5.4651 5.3653 5.4422 5.1904 5.1143 5.1224 5.1423 4.13%
Adjusted Per Share Value based on latest NOSH - 8,846,271
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 215.93 141.87 69.27 275.61 207.07 138.47 67.28 117.42%
EPS 39.66 26.33 13.28 54.31 39.96 25.48 12.48 115.99%
DPS 17.90 17.78 0.00 38.34 16.00 15.88 0.00 -
NAPS 4.0769 3.9745 3.9938 3.7195 3.6366 3.6144 3.5927 8.78%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 9.96 9.83 9.68 9.94 9.84 10.40 9.35 -
P/RPS 3.44 5.13 10.26 2.58 3.38 5.30 9.71 -49.90%
P/EPS 18.73 27.65 53.51 13.12 17.51 28.80 52.32 -49.55%
EY 5.34 3.62 1.87 7.62 5.71 3.47 1.91 98.33%
DY 2.41 2.44 0.00 5.38 2.29 2.16 0.00 -
P/NAPS 1.82 1.83 1.78 1.92 1.92 2.03 1.82 0.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 29/05/14 27/02/14 21/11/13 21/08/13 23/05/13 -
Price 9.67 10.10 9.98 9.70 9.55 10.00 10.08 -
P/RPS 3.34 5.27 10.57 2.52 3.28 5.10 10.47 -53.28%
P/EPS 18.19 28.41 55.17 12.80 17.00 27.69 56.41 -52.94%
EY 5.50 3.52 1.81 7.81 5.88 3.61 1.77 112.79%
DY 2.48 2.38 0.00 5.52 2.36 2.25 0.00 -
P/NAPS 1.77 1.88 1.83 1.87 1.87 1.95 1.96 -6.56%

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