[MAYBANK] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

14-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- 110.42%

YoY- -21.65%

Quarter Report

Maybank Group FS - Sept 11 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	CAGR
Annualized Quarter Result
Revenue	34,733,745	33,308,817	31,738,812	22,564,568	18,430,557	16,969,958	15,548,536	13.15%
YoY %	4.28%	4.95%	40.66%	22.43%	8.61%	9.14%	-	-
Horiz. %	223.39%	214.22%	204.13%	145.12%	118.54%	109.14%	100.00%	-
PBT	8,907,462	8,757,326	7,928,734	6,859,449	5,348,418	3,327,945	4,089,780	12.71%
YoY %	1.71%	10.45%	15.59%	28.25%	60.71%	-18.63%	-	-
Horiz. %	217.80%	214.13%	193.87%	167.72%	130.78%	81.37%	100.00%	-
Tax	-2,373,208	-2,123,964	-2,087,637	-1,785,217	-1,357,196	-908,852	-1,095,653	12.61%
YoY %	-11.73%	-1.74%	-16.94%	-31.54%	-49.33%	17.05%	-	-
Horiz. %	216.60%	193.85%	190.54%	162.94%	123.87%	82.95%	100.00%	-
NP	6,534,254	6,633,362	5,841,097	5,074,232	3,991,222	2,419,093	2,994,126	12.74%
YoY %	-1.49%	13.56%	15.11%	27.13%	64.99%	-19.21%	-	-
Horiz. %	218.24%	221.55%	195.09%	169.47%	133.30%	80.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,380,296	6,427,054	5,714,705	4,833,284	3,874,257	2,413,352	2,966,652	12.49%
YoY %	-0.73%	12.47%	18.24%	24.75%	60.53%	-18.65%	-	-
Horiz. %	215.07%	216.64%	192.63%	162.92%	130.59%	81.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.64%	24.25%	26.33%	26.03%	25.38%	27.31%	26.79%	-
YoY %	9.86%	-7.90%	1.15%	2.56%	-7.07%	1.94%	-	-
Horiz. %	99.44%	90.52%	98.28%	97.16%	94.74%	101.94%	100.00%	-
Total Cost	28,199,490	26,675,454	25,897,714	17,490,336	14,439,334	14,550,865	12,554,409	13.24%
YoY %	5.71%	3.00%	48.07%	21.13%	-0.77%	15.90%	-	-
Horiz. %	224.62%	212.48%	206.28%	139.32%	115.01%	115.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	49,185,096	43,873,311	36,578,140	29,916,045	26,925,616	19,525,511	19,714,077	15.09%
YoY %	12.11%	19.94%	22.27%	11.11%	37.90%	-0.96%	-	-
Horiz. %	249.49%	222.55%	185.54%	151.75%	136.58%	99.04%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	2,879,953	2,573,567	3,300,205	3,191,044	1,038,168	-	2,111,149	4.89%
YoY %	11.91%	-22.02%	3.42%	207.37%	0.00%	-	-	-
Horiz. %	136.42%	121.90%	156.32%	151.15%	49.18%	-	100.00%	-
Div Payout %	45.14%	40.04%	57.75%	66.02%	26.80%	-	71.16%	-
YoY %	12.74%	-30.67%	-12.53%	146.34%	0.00%	-	-	-
Horiz. %	63.43%	56.27%	81.16%	92.78%	37.66%	-	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	49,185,096	43,873,311	36,578,140	29,916,045	26,925,616	19,525,511	19,714,077	15.09%
YoY %	12.11%	19.94%	22.27%	11.11%	37.90%	-0.96%	-	-
Horiz. %	249.49%	222.55%	185.54%	151.75%	136.58%	99.04%	100.00%	-
NOSH	8,999,853	8,578,556	7,734,857	7,479,011	7,078,423	4,881,377	4,871,883	9.89%
YoY %	4.91%	10.91%	3.42%	5.66%	45.01%	0.19%	-	-
Horiz. %	184.73%	176.08%	158.77%	153.51%	145.29%	100.19%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	18.81%	19.91%	18.40%	22.49%	21.66%	14.26%	19.26%	-
YoY %	-5.52%	8.21%	-18.19%	3.83%	51.89%	-25.96%	-	-
Horiz. %	97.66%	103.37%	95.53%	116.77%	112.46%	74.04%	100.00%	-
ROE	12.97%	14.65%	15.62%	16.16%	14.39%	12.36%	15.05%	-
YoY %	-11.47%	-6.21%	-3.34%	12.30%	16.42%	-17.87%	-	-
Horiz. %	86.18%	97.34%	103.79%	107.38%	95.61%	82.13%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	385.94	388.28	410.33	301.71	260.38	347.65	319.15	2.96%
YoY %	-0.60%	-5.37%	36.00%	15.87%	-25.10%	8.93%	-	-
Horiz. %	120.93%	121.66%	128.57%	94.54%	81.59%	108.93%	100.00%	-
EPS	70.89	74.92	73.93	64.63	54.73	43.88	60.89	2.36%
YoY %	-5.38%	1.34%	14.39%	18.09%	24.73%	-27.94%	-	-
Horiz. %	116.42%	123.04%	121.42%	106.14%	89.88%	72.06%	100.00%	-
DPS	32.00	30.00	42.67	42.67	14.67	0.00	43.33	-4.55%
YoY %	6.67%	-29.69%	0.00%	190.87%	0.00%	0.00%	-	-
Horiz. %	73.85%	69.24%	98.48%	98.48%	33.86%	0.00%	100.00%	-
NAPS	5.4651	5.1143	4.729	4.00	3.8039	4.00	4.0465	4.72%
YoY %	6.86%	8.15%	18.23%	5.16%	-4.90%	-1.15%	-	-
Horiz. %	135.06%	126.39%	116.87%	98.85%	94.00%	98.85%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 7,479,011
RPS	287.91	276.09	263.08	187.04	152.77	140.66	128.88	13.15%
YoY %	4.28%	4.95%	40.65%	22.43%	8.61%	9.14%	-	-
Horiz. %	223.39%	214.22%	204.13%	145.13%	118.54%	109.14%	100.00%	-
EPS	52.89	53.27	47.37	40.06	32.11	20.00	24.59	12.49%
YoY %	-0.71%	12.46%	18.25%	24.76%	60.55%	-18.67%	-	-
Horiz. %	215.09%	216.63%	192.64%	162.91%	130.58%	81.33%	100.00%	-
DPS	23.87	21.33	27.36	26.45	8.61	0.00	17.50	4.88%
YoY %	11.91%	-22.04%	3.44%	207.20%	0.00%	0.00%	-	-
Horiz. %	136.40%	121.89%	156.34%	151.14%	49.20%	0.00%	100.00%	-
NAPS	4.0769	3.6366	3.0319	2.4797	2.2318	1.6185	1.6341	15.09%
YoY %	12.11%	19.94%	22.27%	11.11%	37.89%	-0.95%	-	-
Horiz. %	249.49%	222.54%	185.54%	151.75%	136.58%	99.05%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	31/03/10	31/03/09	31/03/08	-
Price	9.96	9.84	9.01	8.00	7.47	3.86	8.45	-
P/RPS	2.58	2.53	2.20	2.65	2.87	1.11	2.65	-0.41%
YoY %	1.98%	15.00%	-16.98%	-7.67%	158.56%	-58.11%	-	-
Horiz. %	97.36%	95.47%	83.02%	100.00%	108.30%	41.89%	100.00%	-
P/EPS	14.05	13.13	12.20	12.38	13.65	7.81	13.88	0.18%
YoY %	7.01%	7.62%	-1.45%	-9.30%	74.78%	-43.73%	-	-
Horiz. %	101.22%	94.60%	87.90%	89.19%	98.34%	56.27%	100.00%	-
EY	7.12	7.61	8.20	8.08	7.33	12.81	7.21	-0.19%
YoY %	-6.44%	-7.20%	1.49%	10.23%	-42.78%	77.67%	-	-
Horiz. %	98.75%	105.55%	113.73%	112.07%	101.66%	177.67%	100.00%	-
DY	3.21	3.05	4.74	5.33	1.96	0.00	5.13	-6.95%
YoY %	5.25%	-35.65%	-11.07%	171.94%	0.00%	0.00%	-	-
Horiz. %	62.57%	59.45%	92.40%	103.90%	38.21%	0.00%	100.00%	-
P/NAPS	1.82	1.92	1.91	2.00	1.96	0.97	2.09	-2.10%
YoY %	-5.21%	0.52%	-4.50%	2.04%	102.06%	-53.59%	-	-
Horiz. %	87.08%	91.87%	91.39%	95.69%	93.78%	46.41%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	26/11/14	21/11/13	09/11/12	14/11/11	13/05/10	21/05/09	14/05/08	-
Price	9.67	9.55	9.02	8.25	7.72	5.20	7.80	-
P/RPS	2.51	2.46	2.20	2.73	2.96	1.50	2.44	0.43%
YoY %	2.03%	11.82%	-19.41%	-7.77%	97.33%	-38.52%	-	-
Horiz. %	102.87%	100.82%	90.16%	111.89%	121.31%	61.48%	100.00%	-
P/EPS	13.64	12.75	12.21	12.77	14.10	10.52	12.81	0.96%
YoY %	6.98%	4.42%	-4.39%	-9.43%	34.03%	-17.88%	-	-
Horiz. %	106.48%	99.53%	95.32%	99.69%	110.07%	82.12%	100.00%	-
EY	7.33	7.85	8.19	7.83	7.09	9.51	7.81	-0.97%
YoY %	-6.62%	-4.15%	4.60%	10.44%	-25.45%	21.77%	-	-
Horiz. %	93.85%	100.51%	104.87%	100.26%	90.78%	121.77%	100.00%	-
DY	3.31	3.14	4.73	5.17	1.90	0.00	5.56	-7.66%
YoY %	5.41%	-33.62%	-8.51%	172.11%	0.00%	0.00%	-	-
Horiz. %	59.53%	56.47%	85.07%	92.99%	34.17%	0.00%	100.00%	-
P/NAPS	1.77	1.87	1.91	2.06	2.03	1.30	1.93	-1.32%
YoY %	-5.35%	-2.09%	-7.28%	1.48%	56.15%	-32.64%	-	-
Horiz. %	91.71%	96.89%	98.96%	106.74%	105.18%	67.36%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos