[MAYBANK] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 11.39%
YoY- 16.33%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 8,759,371 8,356,765 8,269,164 8,276,239 8,588,557 8,116,807 7,802,582 8.03%
PBT 2,246,814 2,207,788 2,301,599 2,352,419 2,088,850 2,126,726 1,949,751 9.94%
Tax -627,988 -573,289 -505,288 -558,602 -465,940 -568,431 -411,890 32.57%
NP 1,618,826 1,634,499 1,796,311 1,793,817 1,622,910 1,558,295 1,537,861 3.48%
-
NP to SH 1,575,531 1,601,585 1,732,100 1,746,343 1,567,734 1,506,214 1,459,891 5.22%
-
Tax Rate 27.95% 25.97% 21.95% 23.75% 22.31% 26.73% 21.13% -
Total Cost 7,140,545 6,722,266 6,472,853 6,482,422 6,965,647 6,558,512 6,264,721 9.14%
-
Net Worth 48,386,932 48,182,123 45,915,689 44,545,246 44,051,346 43,343,055 42,237,634 9.51%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 2,164,438 - 2,742,344 - 1,934,943 - 2,785,789 -15.52%
Div Payout % 137.38% - 158.32% - 123.42% - 190.82% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 48,386,932 48,182,123 45,915,689 44,545,246 44,051,346 43,343,055 42,237,634 9.51%
NOSH 9,018,494 8,853,427 8,846,271 8,709,940 8,599,747 8,428,729 8,441,786 4.51%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 18.48% 19.56% 21.72% 21.67% 18.90% 19.20% 19.71% -
ROE 3.26% 3.32% 3.77% 3.92% 3.56% 3.48% 3.46% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 97.13 94.39 93.48 95.02 99.87 96.30 92.43 3.37%
EPS 17.47 18.09 19.58 20.05 18.23 17.87 17.30 0.65%
DPS 24.00 0.00 31.00 0.00 22.50 0.00 33.00 -19.17%
NAPS 5.3653 5.4422 5.1904 5.1143 5.1224 5.1423 5.0034 4.77%
Adjusted Per Share Value based on latest NOSH - 8,709,940
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 72.61 69.27 68.54 68.60 71.19 67.28 64.68 8.03%
EPS 13.06 13.28 14.36 14.48 12.99 12.48 12.10 5.23%
DPS 17.94 0.00 22.73 0.00 16.04 0.00 23.09 -15.52%
NAPS 4.0108 3.9938 3.8059 3.6923 3.6514 3.5927 3.501 9.51%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 9.83 9.68 9.94 9.84 10.40 9.35 9.20 -
P/RPS 10.12 10.26 10.63 10.36 10.41 9.71 9.95 1.13%
P/EPS 56.27 53.51 50.77 49.08 57.05 52.32 53.20 3.82%
EY 1.78 1.87 1.97 2.04 1.75 1.91 1.88 -3.58%
DY 2.44 0.00 3.12 0.00 2.16 0.00 3.59 -22.75%
P/NAPS 1.83 1.78 1.92 1.92 2.03 1.82 1.84 -0.36%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 21/11/13 21/08/13 23/05/13 21/02/13 -
Price 10.10 9.98 9.70 9.55 10.00 10.08 8.93 -
P/RPS 10.40 10.57 10.38 10.05 10.01 10.47 9.66 5.05%
P/EPS 57.81 55.17 49.54 47.63 54.85 56.41 51.64 7.83%
EY 1.73 1.81 2.02 2.10 1.82 1.77 1.94 -7.37%
DY 2.38 0.00 3.20 0.00 2.25 0.00 3.70 -25.54%
P/NAPS 1.88 1.83 1.87 1.87 1.95 1.96 1.78 3.72%

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