[MAYBANK] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 101.03%
YoY- -39.84%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
Revenue 17,116,136 16,705,364 15,798,016 10,849,081 9,236,464 8,462,348 7,923,875 12.57%
PBT 4,454,602 4,215,576 3,921,040 3,304,102 2,556,169 1,842,059 2,047,331 12.70%
Tax -1,201,277 -1,034,371 -1,075,269 -864,618 -626,036 -536,635 -569,189 12.17%
NP 3,253,325 3,181,205 2,845,771 2,439,484 1,930,133 1,305,424 1,478,142 12.90%
-
NP to SH 3,177,116 3,073,948 2,784,787 2,296,916 1,875,305 1,306,733 1,466,383 12.62%
-
Tax Rate 26.97% 24.54% 27.42% 26.17% 24.49% 29.13% 27.80% -
Total Cost 13,862,811 13,524,159 12,952,245 8,409,597 7,306,331 7,156,924 6,445,733 12.50%
-
Net Worth 47,949,877 43,605,622 35,750,798 32,552,758 26,895,412 20,229,710 19,418,866 14.91%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
Div 2,144,888 1,915,364 2,455,939 2,318,985 778,428 - 1,265,465 8.45%
Div Payout % 67.51% 62.31% 88.19% 100.96% 41.51% - 86.30% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 47,949,877 43,605,622 35,750,798 32,552,758 26,895,412 20,229,710 19,418,866 14.91%
NOSH 8,937,035 8,512,733 7,674,810 7,246,829 7,076,622 4,881,333 3,893,741 13.63%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 19.01% 19.04% 18.01% 22.49% 20.90% 15.43% 18.65% -
ROE 6.63% 7.05% 7.79% 7.06% 6.97% 6.46% 7.55% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
RPS 191.52 196.24 205.84 149.71 130.52 173.36 203.50 -0.92%
EPS 35.55 36.11 36.28 31.15 26.50 26.77 37.66 -0.88%
DPS 24.00 22.50 32.00 32.00 11.00 0.00 32.50 -4.55%
NAPS 5.3653 5.1224 4.6582 4.492 3.8006 4.1443 4.9872 1.13%
Adjusted Per Share Value based on latest NOSH - 7,428,030
30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
RPS 141.84 138.44 130.92 89.91 76.54 70.13 65.67 12.57%
EPS 26.33 25.47 23.08 19.03 15.54 10.83 12.15 12.63%
DPS 17.77 15.87 20.35 19.22 6.45 0.00 10.49 8.44%
NAPS 3.9737 3.6136 2.9627 2.6977 2.2288 1.6765 1.6093 14.91%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 31/12/09 31/12/08 31/12/07 -
Price 9.83 10.40 8.70 8.94 6.86 5.10 11.50 -
P/RPS 5.13 5.30 4.23 5.97 5.26 2.94 5.65 -1.47%
P/EPS 27.65 28.80 23.98 28.21 25.89 19.05 30.54 -1.51%
EY 3.62 3.47 4.17 3.55 3.86 5.25 3.27 1.57%
DY 2.44 2.16 3.68 3.58 1.60 0.00 2.83 -2.25%
P/NAPS 1.83 2.03 1.87 1.99 1.80 1.23 2.31 -3.51%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
Date 28/08/14 21/08/13 16/08/12 22/08/11 09/02/10 27/02/09 20/02/08 -
Price 10.10 10.00 8.94 8.64 6.72 5.10 9.80 -
P/RPS 5.27 5.10 4.34 5.77 5.15 2.94 4.82 1.38%
P/EPS 28.41 27.69 24.64 27.26 25.36 19.05 26.02 1.36%
EY 3.52 3.61 4.06 3.67 3.94 5.25 3.84 -1.32%
DY 2.38 2.25 3.58 3.70 1.64 0.00 3.32 -4.99%
P/NAPS 1.88 1.95 1.92 1.92 1.77 1.23 1.97 -0.71%

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