[MAYBANK] QoQ Cumulative 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- -73.79%
YoY- 11.83%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 33,250,777 24,981,613 16,705,364 8,116,807 31,227,230 23,804,109 15,798,016 64.01%
PBT 8,869,594 6,567,995 4,215,576 2,126,726 7,896,302 5,946,551 3,921,040 72.06%
Tax -2,098,261 -1,592,973 -1,034,371 -568,431 -1,977,618 -1,565,728 -1,075,269 55.96%
NP 6,771,333 4,975,022 3,181,205 1,558,295 5,918,684 4,380,823 2,845,771 77.94%
-
NP to SH 6,552,391 4,820,291 3,073,948 1,506,214 5,745,920 4,286,029 2,784,787 76.62%
-
Tax Rate 23.66% 24.25% 24.54% 26.73% 25.04% 26.33% 27.42% -
Total Cost 26,479,444 20,006,591 13,524,159 6,558,512 25,308,546 19,423,286 12,952,245 60.87%
-
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%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,625,318 1,930,175 1,915,364 - 5,137,661 2,475,154 2,455,939 52.32%
Div Payout % 70.59% 40.04% 62.31% - 89.41% 57.75% 88.19% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
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%
NOSH 8,645,455 8,578,556 8,512,733 8,428,729 7,904,094 7,734,857 7,674,810 8.23%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 20.36% 19.91% 19.04% 19.20% 18.95% 18.40% 18.01% -
ROE 14.60% 10.99% 7.05% 3.48% 14.58% 11.72% 7.79% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 384.60 291.21 196.24 96.30 395.08 307.75 205.84 51.52%
EPS 75.79 56.19 36.11 17.87 72.69 55.45 36.28 63.19%
DPS 53.50 22.50 22.50 0.00 65.00 32.00 32.00 40.73%
NAPS 5.1904 5.1143 5.1224 5.1423 4.9876 4.729 4.6582 7.45%
Adjusted Per Share Value based on latest NOSH - 8,428,729
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 275.55 207.03 138.44 67.26 258.78 197.27 130.92 64.01%
EPS 54.30 39.95 25.47 12.48 47.62 35.52 23.08 76.61%
DPS 38.33 16.00 15.87 0.00 42.58 20.51 20.35 52.34%
NAPS 3.7187 3.6358 3.6136 3.5919 3.267 3.0313 2.9627 16.31%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
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 3.38 5.30 9.71 2.33 2.93 4.23 -28.01%
P/EPS 13.12 17.51 28.80 52.32 12.66 16.26 23.98 -33.03%
EY 7.62 5.71 3.47 1.91 7.90 6.15 4.17 49.30%
DY 5.38 2.29 2.16 0.00 7.07 3.55 3.68 28.72%
P/NAPS 1.92 1.92 2.03 1.82 1.84 1.91 1.87 1.76%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
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 3.28 5.10 10.47 2.26 2.93 4.34 -30.33%
P/EPS 12.80 17.00 27.69 56.41 12.28 16.28 24.64 -35.30%
EY 7.81 5.88 3.61 1.77 8.14 6.14 4.06 54.48%
DY 5.52 2.36 2.25 0.00 7.28 3.55 3.58 33.36%
P/NAPS 1.87 1.87 1.95 1.96 1.79 1.91 1.92 -1.73%

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