[MAYBANK] YoY Annualized 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- 2.61%
YoY- 18.24%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Revenue 39,338,816 34,733,745 33,308,817 31,738,812 22,564,568 18,430,557 16,969,958 13.79%
PBT 9,033,926 8,907,462 8,757,326 7,928,734 6,859,449 5,348,418 3,327,945 16.59%
Tax -2,021,850 -2,373,208 -2,123,964 -2,087,637 -1,785,217 -1,357,196 -908,852 13.08%
NP 7,012,076 6,534,254 6,633,362 5,841,097 5,074,232 3,991,222 2,419,093 17.77%
-
NP to SH 6,911,809 6,380,296 6,427,054 5,714,705 4,833,284 3,874,257 2,413,352 17.55%
-
Tax Rate 22.38% 26.64% 24.25% 26.33% 26.03% 25.38% 27.31% -
Total Cost 32,326,740 28,199,490 26,675,454 25,897,714 17,490,336 14,439,334 14,550,865 13.05%
-
Net Worth 58,981,697 49,185,096 43,873,311 36,578,140 29,916,045 26,925,616 19,525,511 18.52%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Div 3,017,159 2,879,953 2,573,567 3,300,205 3,191,044 1,038,168 - -
Div Payout % 43.65% 45.14% 40.04% 57.75% 66.02% 26.80% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Net Worth 58,981,697 49,185,096 43,873,311 36,578,140 29,916,045 26,925,616 19,525,511 18.52%
NOSH 9,428,623 8,999,853 8,578,556 7,734,857 7,479,011 7,078,423 4,881,377 10.65%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
NP Margin 17.82% 18.81% 19.91% 18.40% 22.49% 21.66% 14.26% -
ROE 11.72% 12.97% 14.65% 15.62% 16.16% 14.39% 12.36% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
RPS 417.23 385.94 388.28 410.33 301.71 260.38 347.65 2.84%
EPS 73.31 70.89 74.92 73.93 64.63 54.73 43.88 8.21%
DPS 32.00 32.00 30.00 42.67 42.67 14.67 0.00 -
NAPS 6.2556 5.4651 5.1143 4.729 4.00 3.8039 4.00 7.11%
Adjusted Per Share Value based on latest NOSH - 7,852,903
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
RPS 326.08 287.91 276.09 263.08 187.04 152.77 140.66 13.79%
EPS 57.29 52.89 53.27 47.37 40.06 32.11 20.00 17.56%
DPS 25.01 23.87 21.33 27.36 26.45 8.61 0.00 -
NAPS 4.8889 4.0769 3.6366 3.0319 2.4797 2.2318 1.6185 18.52%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 31/03/10 31/03/09 -
Price 8.56 9.96 9.84 9.01 8.00 7.47 3.86 -
P/RPS 2.05 2.58 2.53 2.20 2.65 2.87 1.11 9.89%
P/EPS 11.68 14.05 13.13 12.20 12.38 13.65 7.81 6.38%
EY 8.56 7.12 7.61 8.20 8.08 7.33 12.81 -6.00%
DY 3.74 3.21 3.05 4.74 5.33 1.96 0.00 -
P/NAPS 1.37 1.82 1.92 1.91 2.00 1.96 0.97 5.45%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Date 26/11/15 26/11/14 21/11/13 09/11/12 14/11/11 13/05/10 21/05/09 -
Price 8.48 9.67 9.55 9.02 8.25 7.72 5.20 -
P/RPS 2.03 2.51 2.46 2.20 2.73 2.96 1.50 4.76%
P/EPS 11.57 13.64 12.75 12.21 12.77 14.10 10.52 1.47%
EY 8.64 7.33 7.85 8.19 7.83 7.09 9.51 -1.46%
DY 3.77 3.31 3.14 4.73 5.17 1.90 0.00 -
P/NAPS 1.36 1.77 1.87 1.91 2.06 2.03 1.30 0.69%

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