[MAYBANK] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

16-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 3.38%

YoY- 142.48%

Quarter Report

Maybank Group FS-June 12 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	CAGR
Annualized Quarter Result
Revenue	36,240,666	34,232,272	33,410,728	31,596,032	10,849,081	18,472,928	16,924,696	12.43%
YoY %	5.87%	2.46%	5.74%	191.23%	-41.27%	9.15%	-	-
Horiz. %	214.13%	202.26%	197.41%	186.69%	64.10%	109.15%	100.00%	-
PBT	8,784,992	8,909,204	8,431,152	7,842,080	3,304,102	5,112,338	3,684,118	14.30%
YoY %	-1.39%	5.67%	7.51%	137.34%	-35.37%	38.77%	-	-
Horiz. %	238.46%	241.83%	228.85%	212.86%	89.69%	138.77%	100.00%	-
Tax	-2,118,252	-2,402,554	-2,068,742	-2,150,538	-864,618	-1,252,072	-1,073,270	11.02%
YoY %	11.83%	-16.14%	3.80%	-148.73%	30.95%	-16.66%	-	-
Horiz. %	197.36%	223.85%	192.75%	200.37%	80.56%	116.66%	100.00%	-
NP	6,666,740	6,506,650	6,362,410	5,691,542	2,439,484	3,860,266	2,610,848	15.51%
YoY %	2.46%	2.27%	11.79%	133.31%	-36.81%	47.85%	-	-
Horiz. %	255.35%	249.22%	243.69%	218.00%	93.44%	147.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,569,838	6,354,232	6,147,896	5,569,574	2,296,916	3,750,610	2,613,466	15.24%
YoY %	3.39%	3.36%	10.38%	142.48%	-38.76%	43.51%	-	-
Horiz. %	251.38%	243.13%	235.24%	213.11%	87.89%	143.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.11%	26.97%	24.54%	27.42%	26.17%	24.49%	29.13%	-
YoY %	-10.60%	9.90%	-10.50%	4.78%	6.86%	-15.93%	-	-
Horiz. %	82.77%	92.58%	84.24%	94.13%	89.84%	84.07%	100.00%	-
Total Cost	29,573,926	27,725,622	27,048,318	25,904,490	8,409,597	14,612,662	14,313,848	11.81%
YoY %	6.67%	2.50%	4.42%	208.03%	-42.45%	2.09%	-	-
Horiz. %	206.61%	193.70%	188.97%	180.98%	58.75%	102.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	55,584,729	47,949,877	43,605,622	35,750,798	32,552,758	26,895,412	20,229,710	16.82%
YoY %	15.92%	9.96%	21.97%	9.82%	21.03%	32.95%	-	-
Horiz. %	274.77%	237.03%	215.55%	176.72%	160.92%	132.95%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	CAGR
Dividend
Div	4,502,458	4,289,776	3,830,729	4,911,878	2,318,985	1,556,856	-	-
YoY %	4.96%	11.98%	-22.01%	111.81%	48.95%	0.00%	-	-
Horiz. %	289.20%	275.54%	246.06%	315.50%	148.95%	100.00%	-	-
Div Payout %	68.53%	67.51%	62.31%	88.19%	100.96%	41.51%	-	-
YoY %	1.51%	8.35%	-29.35%	-12.65%	143.22%	0.00%	-	-
Horiz. %	165.09%	162.64%	150.11%	212.45%	243.22%	100.00%	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	CAGR
Equity
Net Worth	55,584,729	47,949,877	43,605,622	35,750,798	32,552,758	26,895,412	20,229,710	16.82%
YoY %	15.92%	9.96%	21.97%	9.82%	21.03%	32.95%	-	-
Horiz. %	274.77%	237.03%	215.55%	176.72%	160.92%	132.95%	100.00%	-
NOSH	9,380,122	8,937,035	8,512,733	7,674,810	7,246,829	7,076,622	4,881,333	10.57%
YoY %	4.96%	4.98%	10.92%	5.91%	2.41%	44.97%	-	-
Horiz. %	192.16%	183.09%	174.39%	157.23%	148.46%	144.97%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	CAGR
Ratio Analysis
NP Margin	18.40%	19.01%	19.04%	18.01%	22.49%	20.90%	15.43%	-
YoY %	-3.21%	-0.16%	5.72%	-19.92%	7.61%	35.45%	-	-
Horiz. %	119.25%	123.20%	123.40%	116.72%	145.76%	135.45%	100.00%	-
ROE	11.82%	13.25%	14.10%	15.58%	7.06%	13.95%	12.92%	-
YoY %	-10.79%	-6.03%	-9.50%	120.68%	-49.39%	7.97%	-	-
Horiz. %	91.49%	102.55%	109.13%	120.59%	54.64%	107.97%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	CAGR
Per Share
RPS	386.36	383.04	392.48	411.68	149.71	261.04	346.72	1.67%
YoY %	0.87%	-2.41%	-4.66%	174.98%	-42.65%	-24.71%	-	-
Horiz. %	111.43%	110.48%	113.20%	118.74%	43.18%	75.29%	100.00%	-
EPS	70.04	71.10	72.22	72.56	31.15	53.00	53.54	4.22%
YoY %	-1.49%	-1.55%	-0.47%	132.94%	-41.23%	-1.01%	-	-
Horiz. %	130.82%	132.80%	134.89%	135.52%	58.18%	98.99%	100.00%	-
DPS	48.00	48.00	45.00	64.00	32.00	22.00	0.00	-
YoY %	0.00%	6.67%	-29.69%	100.00%	45.45%	0.00%	-	-
Horiz. %	218.18%	218.18%	204.55%	290.91%	145.45%	100.00%	-	-
NAPS	5.9258	5.3653	5.1224	4.6582	4.492	3.8006	4.1443	5.65%
YoY %	10.45%	4.74%	9.97%	3.70%	18.19%	-8.29%	-	-
Horiz. %	142.99%	129.46%	123.60%	112.40%	108.39%	91.71%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 7,712,124
RPS	300.33	283.69	276.88	261.84	89.91	153.09	140.26	12.43%
YoY %	5.87%	2.46%	5.74%	191.22%	-41.27%	9.15%	-	-
Horiz. %	214.12%	202.26%	197.40%	186.68%	64.10%	109.15%	100.00%	-
EPS	54.44	52.66	50.95	46.16	19.03	31.08	21.66	15.23%
YoY %	3.38%	3.36%	10.38%	142.56%	-38.77%	43.49%	-	-
Horiz. %	251.34%	243.12%	235.23%	213.11%	87.86%	143.49%	100.00%	-
DPS	37.31	35.55	31.75	40.71	19.22	12.90	0.00	-
YoY %	4.95%	11.97%	-22.01%	111.81%	48.99%	0.00%	-	-
Horiz. %	289.22%	275.58%	246.12%	315.58%	148.99%	100.00%	-	-
NAPS	4.6064	3.9737	3.6136	2.9627	2.6977	2.2288	1.6765	16.82%
YoY %	15.92%	9.97%	21.97%	9.82%	21.04%	32.94%	-	-
Horiz. %	274.76%	237.02%	215.54%	176.72%	160.91%	132.94%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	31/12/09	31/12/08	-
Price	9.14	9.83	10.40	8.70	8.94	6.86	5.10	-
P/RPS	2.37	2.57	2.65	2.11	5.97	2.63	1.47	7.62%
YoY %	-7.78%	-3.02%	25.59%	-64.66%	127.00%	78.91%	-	-
Horiz. %	161.22%	174.83%	180.27%	143.54%	406.12%	178.91%	100.00%	-
P/EPS	13.05	13.83	14.40	11.99	28.21	12.94	9.53	4.95%
YoY %	-5.64%	-3.96%	20.10%	-57.50%	118.01%	35.78%	-	-
Horiz. %	136.94%	145.12%	151.10%	125.81%	296.01%	135.78%	100.00%	-
EY	7.66	7.23	6.94	8.34	3.55	7.73	10.50	-4.73%
YoY %	5.95%	4.18%	-16.79%	134.93%	-54.08%	-26.38%	-	-
Horiz. %	72.95%	68.86%	66.10%	79.43%	33.81%	73.62%	100.00%	-
DY	5.25	4.88	4.33	7.36	3.58	3.21	0.00	-
YoY %	7.58%	12.70%	-41.17%	105.59%	11.53%	0.00%	-	-
Horiz. %	163.55%	152.02%	134.89%	229.28%	111.53%	100.00%	-	-
P/NAPS	1.54	1.83	2.03	1.87	1.99	1.80	1.23	3.51%
YoY %	-15.85%	-9.85%	8.56%	-6.03%	10.56%	46.34%	-	-
Horiz. %	125.20%	148.78%	165.04%	152.03%	161.79%	146.34%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	28/08/14	21/08/13	16/08/12	22/08/11	09/02/10	27/02/09	-
Price	8.65	10.10	10.00	8.94	8.64	6.72	5.10	-
P/RPS	2.24	2.64	2.55	2.17	5.77	2.57	1.47	6.69%
YoY %	-15.15%	3.53%	17.51%	-62.39%	124.51%	74.83%	-	-
Horiz. %	152.38%	179.59%	173.47%	147.62%	392.52%	174.83%	100.00%	-
P/EPS	12.35	14.21	13.85	12.32	27.26	12.68	9.53	4.06%
YoY %	-13.09%	2.60%	12.42%	-54.81%	114.98%	33.05%	-	-
Horiz. %	129.59%	149.11%	145.33%	129.28%	286.04%	133.05%	100.00%	-
EY	8.10	7.04	7.22	8.12	3.67	7.89	10.50	-3.91%
YoY %	15.06%	-2.49%	-11.08%	121.25%	-53.49%	-24.86%	-	-
Horiz. %	77.14%	67.05%	68.76%	77.33%	34.95%	75.14%	100.00%	-
DY	5.55	4.75	4.50	7.16	3.70	3.27	0.00	-
YoY %	16.84%	5.56%	-37.15%	93.51%	13.15%	0.00%	-	-
Horiz. %	169.72%	145.26%	137.61%	218.96%	113.15%	100.00%	-	-
P/NAPS	1.46	1.88	1.95	1.92	1.92	1.77	1.23	2.67%
YoY %	-22.34%	-3.59%	1.56%	0.00%	8.47%	43.90%	-	-
Horiz. %	118.70%	152.85%	158.54%	156.10%	156.10%	143.90%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 12:20:00

ADX

5 Mins

BUY

2024-05-21 12:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-21 12:10:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-21 12:00:00

EMA 5

10 Mins

BUY

2024-05-21 12:00:00

VOLUME BREAKOUT

10 Mins

BUY

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

361

MBSB

MALAYSIA BUILDING SOCIETY BHD

347

TOPGLOV

TOP GLOVE CORPORATION BHD

332

DNEX

DAGANG NEXCHANGE BERHAD

324

PTRANS

PERAK TRANSIT BERHAD

312

NOTION

NOTION VTEC BHD

309

HLIND

HONG LEONG INDUSTRIES BHD

299

PBBANK

PUBLIC BANK BHD

291

YTLPOWR

YTL POWER INTERNATIONAL BHD

274

Daily Stocks

INGENIEU

0.07

-0.01

575,693,000

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.125

-0.035

137,830,400

HSI-CXG

0.20

-0.05

123,001,700

HSI-HUZ

0.20

+0.035

121,317,400

FEYTECH

1.09

+0.29

99,029,200

BCMALL

0.015

+0.005

77,638,700

DNEX

0.445

0.00

75,449,600

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.48

+0.03

62,497,500

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

VSTECS

4.05

+0.44

4,105,200

SAM

6.20

+0.30

1,347,600

FEYTECH

1.09

+0.29

99,029,200

6.51

+0.25

6,100,600

PANAMY

19.76

+0.20

12,700

HLIND

11.66

+0.18

45,700

2.54

+0.16

4,325,800

AJI

15.86

+0.16

64,800

RAPID

0.85

+0.14

18,333,300

More gainer Stocks

KLK

21.74

-0.70

1,423,500

PETDAG

20.58

-0.60

430,800

MPI

38.98

-0.42

294,600

HEIM

24.92

-0.42

48,300

NESTLE

129.40

-0.40

23,300

PPB

15.00

-0.32

354,400

UTDPLT

25.46

-0.24

78,200

BKAWAN

20.00

-0.24

9,000

SUNCON-C15

0.165

-0.205

57,000

HLBANK

19.32

-0.20

172,700

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