[MAYBANK] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

23-Feb-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Dec-2011 [#4]

Profit Trend

QoQ- 1.05%

YoY- -5.5%

Quarter Report

Maybank Group FS - Dec 11 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	35,712,006	33,250,777	31,227,230	23,741,282	18,560,232	17,586,337	16,153,942	12.96%
YoY %	7.40%	6.48%	31.53%	27.91%	5.54%	8.87%	-	-
Horiz. %	221.07%	205.84%	193.31%	146.97%	114.90%	108.87%	100.00%	-
PBT	9,111,583	8,869,594	7,896,302	6,875,194	5,370,408	1,674,292	4,086,070	13.11%
YoY %	2.73%	12.33%	14.85%	28.02%	220.76%	-59.02%	-	-
Horiz. %	222.99%	217.07%	193.25%	168.26%	131.43%	40.98%	100.00%	-
Tax	-2,200,540	-2,098,261	-1,977,618	-1,753,611	-1,401,958	-923,578	-1,083,730	11.49%
YoY %	-4.87%	-6.10%	-12.77%	-25.08%	-51.80%	14.78%	-	-
Horiz. %	203.05%	193.61%	182.48%	161.81%	129.36%	85.22%	100.00%	-
NP	6,911,043	6,771,333	5,918,684	5,121,583	3,968,450	750,714	3,002,340	13.67%
YoY %	2.06%	14.41%	15.56%	29.06%	428.62%	-75.00%	-	-
Horiz. %	230.19%	225.54%	197.14%	170.59%	132.18%	25.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,716,455	6,552,391	5,745,920	4,883,968	3,818,167	691,875	2,928,202	13.60%
YoY %	2.50%	14.04%	17.65%	27.91%	451.86%	-76.37%	-	-
Horiz. %	229.37%	223.77%	196.23%	166.79%	130.39%	23.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.15%	23.66%	25.04%	25.51%	26.11%	55.16%	26.52%	-
YoY %	2.07%	-5.51%	-1.84%	-2.30%	-52.66%	107.99%	-	-
Horiz. %	91.06%	89.22%	94.42%	96.19%	98.45%	207.99%	100.00%	-
Total Cost	28,800,963	26,479,444	25,308,546	18,619,699	14,591,782	16,835,623	13,151,602	12.80%
YoY %	8.77%	4.63%	35.92%	27.60%	-13.33%	28.01%	-	-
Horiz. %	218.99%	201.34%	192.44%	141.58%	110.95%	128.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	51,490,705	44,873,374	39,422,461	33,847,812	27,879,557	20,282,892	19,273,592	16.30%
YoY %	14.75%	13.83%	16.47%	21.41%	37.45%	5.24%	-	-
Horiz. %	267.16%	232.82%	204.54%	175.62%	144.65%	105.24%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	5,163,019	4,625,318	5,137,661	5,103,099	3,893,199	4,612	2,558,764	11.39%
YoY %	11.63%	-9.97%	0.68%	31.08%	84,314.55%	-99.82%	-	-
Horiz. %	201.78%	180.76%	200.79%	199.44%	152.15%	0.18%	100.00%	-
Div Payout %	76.87%	70.59%	89.41%	104.49%	101.97%	0.67%	87.38%	-
YoY %	8.90%	-21.05%	-14.43%	2.47%	15,119.40%	-99.23%	-	-
Horiz. %	87.97%	80.79%	102.32%	119.58%	116.70%	0.77%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	51,490,705	44,873,374	39,422,461	33,847,812	27,879,557	20,282,892	19,273,592	16.30%
YoY %	14.75%	13.83%	16.47%	21.41%	37.45%	5.24%	-	-
Horiz. %	267.16%	232.82%	204.54%	175.62%	144.65%	105.24%	100.00%	-
NOSH	9,057,929	8,645,455	7,904,094	7,504,558	7,078,544	5,765,625	4,873,838	9.99%
YoY %	4.77%	9.38%	5.32%	6.02%	22.77%	18.30%	-	-
Horiz. %	185.85%	177.38%	162.17%	153.98%	145.24%	118.30%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	19.35%	20.36%	18.95%	21.57%	21.38%	4.27%	18.59%	-
YoY %	-4.96%	7.44%	-12.15%	0.89%	400.70%	-77.03%	-	-
Horiz. %	104.09%	109.52%	101.94%	116.03%	115.01%	22.97%	100.00%	-
ROE	13.04%	14.60%	14.58%	14.43%	13.70%	3.41%	15.19%	-
YoY %	-10.68%	0.14%	1.04%	5.33%	301.76%	-77.55%	-	-
Horiz. %	85.85%	96.12%	95.98%	95.00%	90.19%	22.45%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	394.26	384.60	395.08	316.36	262.20	305.02	331.44	2.70%
YoY %	2.51%	-2.65%	24.88%	20.66%	-14.04%	-7.97%	-	-
Horiz. %	118.95%	116.04%	119.20%	95.45%	79.11%	92.03%	100.00%	-
EPS	74.15	75.79	72.69	65.08	53.94	12.00	60.08	3.28%
YoY %	-2.16%	4.26%	11.69%	20.65%	349.50%	-80.03%	-	-
Horiz. %	123.42%	126.15%	120.99%	108.32%	89.78%	19.97%	100.00%	-
DPS	57.00	53.50	65.00	68.00	55.00	0.08	52.50	1.27%
YoY %	6.54%	-17.69%	-4.41%	23.64%	68,650.00%	-99.85%	-	-
Horiz. %	108.57%	101.90%	123.81%	129.52%	104.76%	0.15%	100.00%	-
NAPS	5.6846	5.1904	4.9876	4.5103	3.9386	3.5179	3.9545	5.73%
YoY %	9.52%	4.07%	10.58%	14.52%	11.96%	-11.04%	-	-
Horiz. %	143.75%	131.25%	126.12%	114.05%	99.60%	88.96%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 7,530,075
RPS	295.95	275.55	258.78	196.75	153.81	145.74	133.87	12.96%
YoY %	7.40%	6.48%	31.53%	27.92%	5.54%	8.87%	-	-
Horiz. %	221.07%	205.83%	193.31%	146.97%	114.90%	108.87%	100.00%	-
EPS	55.66	54.30	47.62	40.47	31.64	5.73	24.27	13.60%
YoY %	2.50%	14.03%	17.67%	27.91%	452.18%	-76.39%	-	-
Horiz. %	229.34%	223.73%	196.21%	166.75%	130.37%	23.61%	100.00%	-
DPS	42.79	38.33	42.58	42.29	32.26	0.04	21.20	11.39%
YoY %	11.64%	-9.98%	0.69%	31.09%	80,550.00%	-99.81%	-	-
Horiz. %	201.84%	180.80%	200.85%	199.48%	152.17%	0.19%	100.00%	-
NAPS	4.2671	3.7187	3.267	2.805	2.3104	1.6809	1.5972	16.30%
YoY %	14.75%	13.83%	16.47%	21.41%	37.45%	5.24%	-	-
Horiz. %	267.16%	232.83%	204.55%	175.62%	144.65%	105.24%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	31/12/13	31/12/12	30/12/11	30/06/10	30/06/09	30/06/08	-
Price	9.17	9.94	9.20	8.58	7.56	5.90	7.05	-
P/RPS	2.33	2.58	2.33	2.71	2.88	1.93	2.13	1.38%
YoY %	-9.69%	10.73%	-14.02%	-5.90%	49.22%	-9.39%	-	-
Horiz. %	109.39%	121.13%	109.39%	127.23%	135.21%	90.61%	100.00%	-
P/EPS	12.37	13.12	12.66	13.18	14.02	49.17	11.73	0.81%
YoY %	-5.72%	3.63%	-3.95%	-5.99%	-71.49%	319.18%	-	-
Horiz. %	105.46%	111.85%	107.93%	112.36%	119.52%	419.18%	100.00%	-
EY	8.09	7.62	7.90	7.59	7.13	2.03	8.52	-0.79%
YoY %	6.17%	-3.54%	4.08%	6.45%	251.23%	-76.17%	-	-
Horiz. %	94.95%	89.44%	92.72%	89.08%	83.69%	23.83%	100.00%	-
DY	6.22	5.38	7.07	7.93	7.28	0.01	7.45	-2.73%
YoY %	15.61%	-23.90%	-10.84%	8.93%	72,700.00%	-99.87%	-	-
Horiz. %	83.49%	72.21%	94.90%	106.44%	97.72%	0.13%	100.00%	-
P/NAPS	1.61	1.92	1.84	1.90	1.92	1.68	1.78	-1.53%
YoY %	-16.15%	4.35%	-3.16%	-1.04%	14.29%	-5.62%	-	-
Horiz. %	90.45%	107.87%	103.37%	106.74%	107.87%	94.38%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	26/02/15	27/02/14	21/02/13	23/02/12	20/08/10	25/08/09	27/08/08	-
Price	9.16	9.70	8.93	8.70	8.13	6.52	7.30	-
P/RPS	2.32	2.52	2.26	2.75	3.10	2.14	2.20	0.81%
YoY %	-7.94%	11.50%	-17.82%	-11.29%	44.86%	-2.73%	-	-
Horiz. %	105.45%	114.55%	102.73%	125.00%	140.91%	97.27%	100.00%	-
P/EPS	12.35	12.80	12.28	13.37	15.07	54.33	12.15	0.25%
YoY %	-3.52%	4.23%	-8.15%	-11.28%	-72.26%	347.16%	-	-
Horiz. %	101.65%	105.35%	101.07%	110.04%	124.03%	447.16%	100.00%	-
EY	8.09	7.81	8.14	7.48	6.63	1.84	8.23	-0.26%
YoY %	3.59%	-4.05%	8.82%	12.82%	260.33%	-77.64%	-	-
Horiz. %	98.30%	94.90%	98.91%	90.89%	80.56%	22.36%	100.00%	-
DY	6.22	5.52	7.28	7.82	6.77	0.01	7.19	-2.20%
YoY %	12.68%	-24.18%	-6.91%	15.51%	67,600.00%	-99.86%	-	-
Horiz. %	86.51%	76.77%	101.25%	108.76%	94.16%	0.14%	100.00%	-
P/NAPS	1.61	1.87	1.79	1.93	2.06	1.85	1.85	-2.11%
YoY %	-13.90%	4.47%	-7.25%	-6.31%	11.35%	0.00%	-	-
Horiz. %	87.03%	101.08%	96.76%	104.32%	111.35%	100.00%	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