[MAYBANK] YoY Annualized Quarter 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- 4.85%
YoY- 11.83%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 CAGR
Revenue 44,729,612 36,737,432 33,427,060 32,467,228 31,491,676 20,512,328 18,260,504 14.76%
PBT 7,725,380 8,968,052 8,831,152 8,506,904 7,578,288 6,302,292 4,624,860 8.20%
Tax -1,921,776 -2,120,016 -2,293,156 -2,273,724 -2,115,608 -1,557,244 -997,848 10.60%
NP 5,803,604 6,848,036 6,537,996 6,233,180 5,462,680 4,745,048 3,627,012 7.49%
-
NP to SH 5,707,004 6,801,540 6,406,340 6,024,856 5,387,524 4,570,400 3,527,212 7.67%
-
Tax Rate 24.88% 23.64% 25.97% 26.73% 27.92% 24.71% 21.58% -
Total Cost 38,926,008 29,889,396 26,889,064 26,234,048 26,028,996 15,767,280 14,633,492 16.23%
-
Net Worth 61,977,906 55,545,910 48,182,123 43,343,055 34,012,756 29,323,712 25,955,863 14.31%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 CAGR
Net Worth 61,977,906 55,545,910 48,182,123 43,343,055 34,012,756 29,323,712 25,955,863 14.31%
NOSH 9,745,566 9,306,978 8,853,427 8,428,729 7,639,711 7,187,008 7,077,070 5.04%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 CAGR
NP Margin 12.97% 18.64% 19.56% 19.20% 17.35% 23.13% 19.86% -
ROE 9.21% 12.24% 13.30% 13.90% 15.84% 15.59% 13.59% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 CAGR
RPS 458.97 394.73 377.56 385.20 412.21 285.41 258.02 9.25%
EPS 58.56 73.08 72.36 71.48 70.52 62.40 49.84 2.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3596 5.9682 5.4422 5.1423 4.4521 4.0801 3.6676 8.83%
Adjusted Per Share Value based on latest NOSH - 8,428,729
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 CAGR
RPS 370.76 304.51 277.07 269.12 261.03 170.03 151.36 14.76%
EPS 47.30 56.38 53.10 49.94 44.66 37.88 29.24 7.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1373 4.6042 3.9938 3.5927 2.8193 2.4306 2.1515 14.31%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 30/09/09 -
Price 9.02 9.33 9.68 9.35 8.87 8.96 6.65 -
P/RPS 1.97 2.36 2.56 2.43 2.15 3.14 2.58 -4.06%
P/EPS 15.40 12.77 13.38 13.08 12.58 14.09 13.34 2.23%
EY 6.49 7.83 7.48 7.64 7.95 7.10 7.49 -2.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.56 1.78 1.82 1.99 2.20 1.81 -3.66%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 CAGR
Date 27/05/16 28/05/15 29/05/14 23/05/13 24/05/12 12/05/11 12/11/09 -
Price 8.27 9.11 9.98 10.08 8.50 8.74 6.84 -
P/RPS 1.80 2.31 2.64 2.62 2.06 3.06 2.65 -5.77%
P/EPS 14.12 12.47 13.79 14.10 12.05 13.74 13.72 0.44%
EY 7.08 8.02 7.25 7.09 8.30 7.28 7.29 -0.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.53 1.83 1.96 1.91 2.14 1.86 -5.35%

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