[MAYBANK] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 106.76%
YoY- 21.24%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 CAGR
Revenue 18,120,333 17,116,136 16,705,364 15,798,016 10,849,081 9,236,464 8,462,348 12.43%
PBT 4,392,496 4,454,602 4,215,576 3,921,040 3,304,102 2,556,169 1,842,059 14.30%
Tax -1,059,126 -1,201,277 -1,034,371 -1,075,269 -864,618 -626,036 -536,635 11.02%
NP 3,333,370 3,253,325 3,181,205 2,845,771 2,439,484 1,930,133 1,305,424 15.51%
-
NP to SH 3,284,919 3,177,116 3,073,948 2,784,787 2,296,916 1,875,305 1,306,733 15.24%
-
Tax Rate 24.11% 26.97% 24.54% 27.42% 26.17% 24.49% 29.13% -
Total Cost 14,786,963 13,862,811 13,524,159 12,952,245 8,409,597 7,306,331 7,156,924 11.81%
-
Net Worth 55,584,729 47,949,877 43,605,622 35,750,798 32,552,758 26,895,412 20,229,710 16.82%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 CAGR
Div 2,251,229 2,144,888 1,915,364 2,455,939 2,318,985 778,428 - -
Div Payout % 68.53% 67.51% 62.31% 88.19% 100.96% 41.51% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 CAGR
Net Worth 55,584,729 47,949,877 43,605,622 35,750,798 32,552,758 26,895,412 20,229,710 16.82%
NOSH 9,380,122 8,937,035 8,512,733 7,674,810 7,246,829 7,076,622 4,881,333 10.57%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 CAGR
NP Margin 18.40% 19.01% 19.04% 18.01% 22.49% 20.90% 15.43% -
ROE 5.91% 6.63% 7.05% 7.79% 7.06% 6.97% 6.46% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 CAGR
RPS 193.18 191.52 196.24 205.84 149.71 130.52 173.36 1.67%
EPS 35.02 35.55 36.11 36.28 31.15 26.50 26.77 4.22%
DPS 24.00 24.00 22.50 32.00 32.00 11.00 0.00 -
NAPS 5.9258 5.3653 5.1224 4.6582 4.492 3.8006 4.1443 5.65%
Adjusted Per Share Value based on latest NOSH - 7,712,124
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 CAGR
RPS 150.16 141.84 138.44 130.92 89.91 76.54 70.13 12.42%
EPS 27.22 26.33 25.47 23.08 19.03 15.54 10.83 15.23%
DPS 18.66 17.77 15.87 20.35 19.22 6.45 0.00 -
NAPS 4.6064 3.9737 3.6136 2.9627 2.6977 2.2288 1.6765 16.82%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 31/12/09 31/12/08 -
Price 9.14 9.83 10.40 8.70 8.94 6.86 5.10 -
P/RPS 4.73 5.13 5.30 4.23 5.97 5.26 2.94 7.59%
P/EPS 26.10 27.65 28.80 23.98 28.21 25.89 19.05 4.96%
EY 3.83 3.62 3.47 4.17 3.55 3.86 5.25 -4.73%
DY 2.63 2.44 2.16 3.68 3.58 1.60 0.00 -
P/NAPS 1.54 1.83 2.03 1.87 1.99 1.80 1.23 3.51%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 CAGR
Date 27/08/15 28/08/14 21/08/13 16/08/12 22/08/11 09/02/10 27/02/09 -
Price 8.65 10.10 10.00 8.94 8.64 6.72 5.10 -
P/RPS 4.48 5.27 5.10 4.34 5.77 5.15 2.94 6.69%
P/EPS 24.70 28.41 27.69 24.64 27.26 25.36 19.05 4.07%
EY 4.05 3.52 3.61 4.06 3.67 3.94 5.25 -3.91%
DY 2.77 2.38 2.25 3.58 3.70 1.64 0.00 -
P/NAPS 1.46 1.88 1.95 1.92 1.92 1.77 1.23 2.67%

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