[MAYBANK] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 1.03%
YoY- 26.5%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 7,872,919 6,737,418 6,074,346 5,720,999 5,128,082 5,188,639 5,001,923 35.27%
PBT 1,894,572 1,730,607 1,840,485 1,728,529 1,575,573 1,562,020 1,404,345 22.07%
Tax -528,902 -414,698 -474,295 -475,307 -389,311 -435,386 -350,705 31.47%
NP 1,365,670 1,315,909 1,366,190 1,253,222 1,186,262 1,126,634 1,053,640 18.85%
-
NP to SH 1,346,881 1,259,005 1,328,047 1,154,316 1,142,600 1,125,248 1,028,114 19.70%
-
Tax Rate 27.92% 23.96% 25.77% 27.50% 24.71% 27.87% 24.97% -
Total Cost 6,507,249 5,421,509 4,708,156 4,467,777 3,941,820 4,062,005 3,948,283 39.48%
-
Net Worth 34,012,756 32,966,670 29,916,045 31,250,468 29,884,116 28,277,939 28,308,160 13.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 2,710,827 - 2,376,969 - 2,004,258 - -
Div Payout % - 215.32% - 205.92% - 178.12% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 34,012,756 32,966,670 29,916,045 31,250,468 29,884,116 28,277,939 28,308,160 13.00%
NOSH 7,639,711 7,530,075 7,479,011 7,428,030 7,324,358 7,158,066 7,075,801 5.23%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.35% 19.53% 22.49% 21.91% 23.13% 21.71% 21.06% -
ROE 3.96% 3.82% 4.44% 3.69% 3.82% 3.98% 3.63% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 103.05 89.47 81.22 77.02 70.01 72.49 70.69 28.53%
EPS 17.63 16.72 17.76 15.54 15.60 15.72 14.53 13.74%
DPS 0.00 36.00 0.00 32.00 0.00 28.00 0.00 -
NAPS 4.4521 4.378 4.00 4.2071 4.0801 3.9505 4.0007 7.38%
Adjusted Per Share Value based on latest NOSH - 7,428,030
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 65.26 55.85 50.35 47.42 42.51 43.01 41.46 35.27%
EPS 11.16 10.44 11.01 9.57 9.47 9.33 8.52 19.69%
DPS 0.00 22.47 0.00 19.70 0.00 16.61 0.00 -
NAPS 2.8193 2.7326 2.4797 2.5903 2.4771 2.3439 2.3464 13.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 8.87 8.58 8.00 8.94 8.96 8.50 8.80 -
P/RPS 8.61 9.59 9.85 11.61 12.80 11.73 12.45 -21.77%
P/EPS 50.31 51.32 45.05 57.53 57.44 54.07 60.56 -11.61%
EY 1.99 1.95 2.22 1.74 1.74 1.85 1.65 13.29%
DY 0.00 4.20 0.00 3.58 0.00 3.29 0.00 -
P/NAPS 1.99 1.96 2.00 2.12 2.20 2.15 2.20 -6.46%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 23/02/12 14/11/11 22/08/11 12/05/11 21/02/11 12/11/10 -
Price 8.50 8.70 8.25 8.64 8.74 8.86 9.20 -
P/RPS 8.25 9.72 10.16 11.22 12.48 12.22 13.01 -26.16%
P/EPS 48.21 52.03 46.46 55.60 56.03 56.36 63.32 -16.60%
EY 2.07 1.92 2.15 1.80 1.78 1.77 1.58 19.71%
DY 0.00 4.14 0.00 3.70 0.00 3.16 0.00 -
P/NAPS 1.91 1.99 2.06 2.05 2.14 2.24 2.30 -11.64%

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