[MAYBANK] QoQ 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- 4.4%
YoY- 13.04%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 8,588,557 8,116,807 7,802,582 8,006,093 7,925,097 7,872,919 6,737,418 17.58%
PBT 2,088,850 2,126,726 1,949,751 2,025,511 2,026,468 1,894,572 1,730,607 13.37%
Tax -465,940 -568,431 -411,890 -490,459 -546,367 -528,902 -414,698 8.08%
NP 1,622,910 1,558,295 1,537,861 1,535,052 1,480,101 1,365,670 1,315,909 15.01%
-
NP to SH 1,567,734 1,506,214 1,459,891 1,501,242 1,437,906 1,346,881 1,259,005 15.75%
-
Tax Rate 22.31% 26.73% 21.13% 24.21% 26.96% 27.92% 23.96% -
Total Cost 6,965,647 6,558,512 6,264,721 6,471,041 6,444,996 6,507,249 5,421,509 18.20%
-
Net Worth 44,051,346 43,343,055 42,237,634 37,136,383 35,924,617 34,012,756 32,966,670 21.33%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 1,934,943 - 2,785,789 - 2,467,879 - 2,710,827 -20.14%
Div Payout % 123.42% - 190.82% - 171.63% - 215.32% -
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 44,051,346 43,343,055 42,237,634 37,136,383 35,924,617 34,012,756 32,966,670 21.33%
NOSH 8,599,747 8,428,729 8,441,786 7,852,903 7,712,124 7,639,711 7,530,075 9.26%
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 18.90% 19.20% 19.71% 19.17% 18.68% 17.35% 19.53% -
ROE 3.56% 3.48% 3.46% 4.04% 4.00% 3.96% 3.82% -
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 99.87 96.30 92.43 101.95 102.76 103.05 89.47 7.61%
EPS 18.23 17.87 17.30 19.14 18.65 17.63 16.72 5.93%
DPS 22.50 0.00 33.00 0.00 32.00 0.00 36.00 -26.92%
NAPS 5.1224 5.1423 5.0034 4.729 4.6582 4.4521 4.378 11.04%
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 71.17 67.26 64.66 66.35 65.68 65.24 55.83 17.58%
EPS 12.99 12.48 12.10 12.44 11.92 11.16 10.43 15.77%
DPS 16.04 0.00 23.09 0.00 20.45 0.00 22.46 -20.11%
NAPS 3.6506 3.5919 3.5003 3.0775 2.9771 2.8187 2.732 21.33%
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 10.41 9.71 9.95 8.84 8.47 8.61 9.59 5.62%
P/EPS 57.05 52.32 53.20 47.13 46.66 50.31 51.32 7.31%
EY 1.75 1.91 1.88 2.12 2.14 1.99 1.95 -6.96%
DY 2.16 0.00 3.59 0.00 3.68 0.00 4.20 -35.83%
P/NAPS 2.03 1.82 1.84 1.91 1.87 1.99 1.96 2.36%
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 10.01 10.47 9.66 8.85 8.70 8.25 9.72 1.98%
P/EPS 54.85 56.41 51.64 47.18 47.95 48.21 52.03 3.58%
EY 1.82 1.77 1.94 2.12 2.09 2.07 1.92 -3.50%
DY 2.25 0.00 3.70 0.00 3.58 0.00 4.14 -33.42%
P/NAPS 1.95 1.96 1.78 1.91 1.92 1.91 1.99 -1.34%

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