[MAYBANK] QoQ TTM 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- 2.77%

YoY- 16.06%

Quarter Report

Maybank Group FS-Mar 13 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	33,250,767	32,784,185	32,514,039	31,850,579	31,606,691	30,541,527	28,609,780	10.51%
YoY %	1.42%	0.83%	2.08%	0.77%	3.49%	6.75%	-	-
Horiz. %	116.22%	114.59%	113.65%	111.33%	110.48%	106.75%	100.00%	-
PBT	8,869,594	8,517,746	8,190,838	8,128,456	7,896,302	7,677,158	7,492,132	11.87%
YoY %	4.13%	3.99%	0.77%	2.94%	2.85%	2.47%	-	-
Horiz. %	118.39%	113.69%	109.33%	108.49%	105.39%	102.47%	100.00%	-
Tax	-2,098,261	-2,004,863	-1,936,720	-2,017,147	-1,977,618	-1,980,426	-1,964,262	4.48%
YoY %	-4.66%	-3.52%	3.99%	-2.00%	0.14%	-0.82%	-	-
Horiz. %	106.82%	102.07%	98.60%	102.69%	100.68%	100.82%	100.00%	-
NP	6,771,333	6,512,883	6,254,118	6,111,309	5,918,684	5,696,732	5,527,870	14.44%
YoY %	3.97%	4.14%	2.34%	3.25%	3.90%	3.05%	-	-
Horiz. %	122.49%	117.82%	113.14%	110.55%	107.07%	103.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,552,391	6,280,182	6,035,081	5,905,253	5,745,920	5,545,034	5,371,839	14.11%
YoY %	4.33%	4.06%	2.20%	2.77%	3.62%	3.22%	-	-
Horiz. %	121.98%	116.91%	112.35%	109.93%	106.96%	103.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.66%	23.54%	23.64%	24.82%	25.04%	25.80%	26.22%	-
YoY %	0.51%	-0.42%	-4.75%	-0.88%	-2.95%	-1.60%	-	-
Horiz. %	90.24%	89.78%	90.16%	94.66%	95.50%	98.40%	100.00%	-
Total Cost	26,479,434	26,271,302	26,259,921	25,739,270	25,688,007	24,844,795	23,081,910	9.55%
YoY %	0.79%	0.04%	2.02%	0.20%	3.39%	7.64%	-	-
Horiz. %	114.72%	113.82%	113.77%	111.51%	111.29%	107.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	45,915,689	44,545,246	44,051,346	43,343,055	42,237,634	37,136,383	35,924,617	17.72%
YoY %	3.08%	1.12%	1.63%	2.62%	13.74%	3.37%	-	-
Horiz. %	127.81%	124.00%	122.62%	120.65%	117.57%	103.37%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	4,677,287	4,720,732	4,720,732	5,253,669	5,253,669	5,178,707	5,178,707	-6.54%
YoY %	-0.92%	0.00%	-10.14%	0.00%	1.45%	0.00%	-	-
Horiz. %	90.32%	91.16%	91.16%	101.45%	101.45%	100.00%	100.00%	-
Div Payout %	71.38%	75.17%	78.22%	88.97%	91.43%	93.39%	96.40%	-
YoY %	-5.04%	-3.90%	-12.08%	-2.69%	-2.10%	-3.12%	-	-
Horiz. %	74.05%	77.98%	81.14%	92.29%	94.84%	96.88%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	45,915,689	44,545,246	44,051,346	43,343,055	42,237,634	37,136,383	35,924,617	17.72%
YoY %	3.08%	1.12%	1.63%	2.62%	13.74%	3.37%	-	-
Horiz. %	127.81%	124.00%	122.62%	120.65%	117.57%	103.37%	100.00%	-
NOSH	8,846,271	8,709,940	8,599,747	8,428,729	8,441,786	7,852,903	7,712,124	9.55%
YoY %	1.57%	1.28%	2.03%	-0.15%	7.50%	1.83%	-	-
Horiz. %	114.71%	112.94%	111.51%	109.29%	109.46%	101.83%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	20.36%	19.87%	19.24%	19.19%	18.73%	18.65%	19.32%	-
YoY %	2.47%	3.27%	0.26%	2.46%	0.43%	-3.47%	-	-
Horiz. %	105.38%	102.85%	99.59%	99.33%	96.95%	96.53%	100.00%	-
ROE	14.27%	14.10%	13.70%	13.62%	13.60%	14.93%	14.95%	-
YoY %	1.21%	2.92%	0.59%	0.15%	-8.91%	-0.13%	-	-
Horiz. %	95.45%	94.31%	91.64%	91.10%	90.97%	99.87%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	375.87	376.40	378.08	377.88	374.41	388.92	370.97	0.87%
YoY %	-0.14%	-0.44%	0.05%	0.93%	-3.73%	4.84%	-	-
Horiz. %	101.32%	101.46%	101.92%	101.86%	100.93%	104.84%	100.00%	-
EPS	74.07	72.10	70.18	70.06	68.07	70.61	69.65	4.17%
YoY %	2.73%	2.74%	0.17%	2.92%	-3.60%	1.38%	-	-
Horiz. %	106.35%	103.52%	100.76%	100.59%	97.73%	101.38%	100.00%	-
DPS	52.87	54.20	54.89	62.33	62.23	65.95	67.15	-14.69%
YoY %	-2.45%	-1.26%	-11.94%	0.16%	-5.64%	-1.79%	-	-
Horiz. %	78.73%	80.71%	81.74%	92.82%	92.67%	98.21%	100.00%	-
NAPS	5.1904	5.1143	5.1224	5.1423	5.0034	4.729	4.6582	7.45%
YoY %	1.49%	-0.16%	-0.39%	2.78%	5.80%	1.52%	-	-
Horiz. %	111.43%	109.79%	109.97%	110.39%	107.41%	101.52%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 8,428,729
RPS	275.55	271.69	269.45	263.95	261.93	253.10	237.09	10.51%
YoY %	1.42%	0.83%	2.08%	0.77%	3.49%	6.75%	-	-
Horiz. %	116.22%	114.59%	113.65%	111.33%	110.48%	106.75%	100.00%	-
EPS	54.30	52.04	50.01	48.94	47.62	45.95	44.52	14.11%
YoY %	4.34%	4.06%	2.19%	2.77%	3.63%	3.21%	-	-
Horiz. %	121.97%	116.89%	112.33%	109.93%	106.96%	103.21%	100.00%	-
DPS	38.76	39.12	39.12	43.54	43.54	42.92	42.92	-6.55%
YoY %	-0.92%	0.00%	-10.15%	0.00%	1.44%	0.00%	-	-
Horiz. %	90.31%	91.15%	91.15%	101.44%	101.44%	100.00%	100.00%	-
NAPS	3.8051	3.6915	3.6506	3.5919	3.5003	3.0775	2.9771	17.72%
YoY %	3.08%	1.12%	1.63%	2.62%	13.74%	3.37%	-	-
Horiz. %	127.81%	124.00%	122.62%	120.65%	117.57%	103.37%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
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	2.64	2.61	2.75	2.47	2.46	2.32	2.35	8.04%
YoY %	1.15%	-5.09%	11.34%	0.41%	6.03%	-1.28%	-	-
Horiz. %	112.34%	111.06%	117.02%	105.11%	104.68%	98.72%	100.00%	-
P/EPS	13.42	13.65	14.82	13.35	13.52	12.76	12.49	4.89%
YoY %	-1.68%	-7.89%	11.01%	-1.26%	5.96%	2.16%	-	-
Horiz. %	107.45%	109.29%	118.65%	106.89%	108.25%	102.16%	100.00%	-
EY	7.45	7.33	6.75	7.49	7.40	7.84	8.01	-4.70%
YoY %	1.64%	8.59%	-9.88%	1.22%	-5.61%	-2.12%	-	-
Horiz. %	93.01%	91.51%	84.27%	93.51%	92.38%	97.88%	100.00%	-
DY	5.32	5.51	5.28	6.67	6.76	7.32	7.72	-21.92%
YoY %	-3.45%	4.36%	-20.84%	-1.33%	-7.65%	-5.18%	-	-
Horiz. %	68.91%	71.37%	68.39%	86.40%	87.56%	94.82%	100.00%	-
P/NAPS	1.92	1.92	2.03	1.82	1.84	1.91	1.87	1.76%
YoY %	0.00%	-5.42%	11.54%	-1.09%	-3.66%	2.14%	-	-
Horiz. %	102.67%	102.67%	108.56%	97.33%	98.40%	102.14%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
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	2.58	2.54	2.64	2.67	2.39	2.32	2.41	4.63%
YoY %	1.57%	-3.79%	-1.12%	11.72%	3.02%	-3.73%	-	-
Horiz. %	107.05%	105.39%	109.54%	110.79%	99.17%	96.27%	100.00%	-
P/EPS	13.10	13.24	14.25	14.39	13.12	12.77	12.83	1.39%
YoY %	-1.06%	-7.09%	-0.97%	9.68%	2.74%	-0.47%	-	-
Horiz. %	102.10%	103.20%	111.07%	112.16%	102.26%	99.53%	100.00%	-
EY	7.64	7.55	7.02	6.95	7.62	7.83	7.79	-1.28%
YoY %	1.19%	7.55%	1.01%	-8.79%	-2.68%	0.51%	-	-
Horiz. %	98.07%	96.92%	90.12%	89.22%	97.82%	100.51%	100.00%	-
DY	5.45	5.68	5.49	6.18	6.97	7.31	7.51	-19.19%
YoY %	-4.05%	3.46%	-11.17%	-11.33%	-4.65%	-2.66%	-	-
Horiz. %	72.57%	75.63%	73.10%	82.29%	92.81%	97.34%	100.00%	-
P/NAPS	1.87	1.87	1.95	1.96	1.78	1.91	1.92	-1.73%
YoY %	0.00%	-4.10%	-0.51%	10.11%	-6.81%	-0.52%	-	-
Horiz. %	97.40%	97.40%	101.56%	102.08%	92.71%	99.48%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

338

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

317

YTLPOWR

YTL POWER INTERNATIONAL BHD

275

MYEG

MY E.G. SERVICES BHD

242

CAPITALA

CAPITAL A BERHAD

230

PBBANK

PUBLIC BANK BHD

188

DNEX

DAGANG NEXCHANGE BERHAD

187

YTL

YTL CORPORATION BHD

158

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.13

0.00

53,934,800

HSI-HUT

0.22

-0.05

51,244,400

HSI-CXG

0.175

+0.05

32,667,800

EPICON

0.435

-0.035

30,438,700

DATAPRP

0.145

-0.005

19,942,700

JAKS

0.14

+0.01

19,557,800

HSI-HS2

0.12

-0.04

17,617,000

More active Stocks

AJI

20.64

+0.90

419,300

CHINHIN

3.42

+0.44

189,900

TENAGA

12.22

+0.20

1,621,100

UTDPLT

25.50

+0.20

56,500

NESTLE

128.10

+0.20

5,600

YTLPOWR

4.79

+0.18

8,853,800

HSI-CVV

0.96

+0.175

12,000

MCEMENT

5.15

+0.16

590,200

PETGAS

18.08

+0.16

61,900

HSI-CVH

0.89

+0.14

215,300

More gainer Stocks

HSI-HWB

0.215

-0.255

75,200

APOLLO

6.89

-0.15

135,600

HENGYUANC54

0.015

-0.135

259,000

NIO-C8

0.03

-0.135

10,000

HSI-HS4

0.12

-0.12

100,000

KUAISHO-C17

0.08

-0.12

58,800

XIAOMI-C31

0.005

-0.115

15,000

GESHEN

4.10

-0.09

24,200

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More