[MAYBANK] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 104.08%
YoY- 10.38%
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 CAGR
Revenue 22,123,819 18,120,333 17,116,136 16,705,364 15,798,016 10,849,081 9,236,464 14.37%
PBT 3,515,334 4,392,496 4,454,602 4,215,576 3,921,040 3,304,102 2,556,169 5.02%
Tax -865,131 -1,059,126 -1,201,277 -1,034,371 -1,075,269 -864,618 -626,036 5.10%
NP 2,650,203 3,333,370 3,253,325 3,181,205 2,845,771 2,439,484 1,930,133 4.99%
-
NP to SH 2,586,692 3,284,919 3,177,116 3,073,948 2,784,787 2,296,916 1,875,305 5.07%
-
Tax Rate 24.61% 24.11% 26.97% 24.54% 27.42% 26.17% 24.49% -
Total Cost 19,473,616 14,786,963 13,862,811 13,524,159 12,952,245 8,409,597 7,306,331 16.27%
-
Net Worth 62,033,595 55,584,729 47,949,877 43,605,622 35,750,798 32,552,758 26,895,412 13.71%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 CAGR
Div 1,958,873 2,251,229 2,144,888 1,915,364 2,455,939 2,318,985 778,428 15.25%
Div Payout % 75.73% 68.53% 67.51% 62.31% 88.19% 100.96% 41.51% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 CAGR
Net Worth 62,033,595 55,584,729 47,949,877 43,605,622 35,750,798 32,552,758 26,895,412 13.71%
NOSH 9,794,365 9,380,122 8,937,035 8,512,733 7,674,810 7,246,829 7,076,622 5.12%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 CAGR
NP Margin 11.98% 18.40% 19.01% 19.04% 18.01% 22.49% 20.90% -
ROE 4.17% 5.91% 6.63% 7.05% 7.79% 7.06% 6.97% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 CAGR
RPS 225.88 193.18 191.52 196.24 205.84 149.71 130.52 8.80%
EPS 26.41 35.02 35.55 36.11 36.28 31.15 26.50 -0.05%
DPS 20.00 24.00 24.00 22.50 32.00 32.00 11.00 9.63%
NAPS 6.3336 5.9258 5.3653 5.1224 4.6582 4.492 3.8006 8.17%
Adjusted Per Share Value based on latest NOSH - 8,599,747
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 CAGR
RPS 183.34 150.16 141.84 138.44 130.92 89.91 76.54 14.38%
EPS 21.44 27.22 26.33 25.47 23.08 19.03 15.54 5.07%
DPS 16.23 18.66 17.77 15.87 20.35 19.22 6.45 15.25%
NAPS 5.1408 4.6064 3.9737 3.6136 2.9627 2.6977 2.2288 13.71%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 31/12/09 -
Price 8.14 9.14 9.83 10.40 8.70 8.94 6.86 -
P/RPS 3.60 4.73 5.13 5.30 4.23 5.97 5.26 -5.66%
P/EPS 30.82 26.10 27.65 28.80 23.98 28.21 25.89 2.71%
EY 3.24 3.83 3.62 3.47 4.17 3.55 3.86 -2.65%
DY 2.46 2.63 2.44 2.16 3.68 3.58 1.60 6.84%
P/NAPS 1.29 1.54 1.83 2.03 1.87 1.99 1.80 -4.99%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 CAGR
Date 25/08/16 27/08/15 28/08/14 21/08/13 16/08/12 22/08/11 09/02/10 -
Price 7.90 8.65 10.10 10.00 8.94 8.64 6.72 -
P/RPS 3.50 4.48 5.27 5.10 4.34 5.77 5.15 -5.76%
P/EPS 29.91 24.70 28.41 27.69 24.64 27.26 25.36 2.57%
EY 3.34 4.05 3.52 3.61 4.06 3.67 3.94 -2.50%
DY 2.53 2.77 2.38 2.25 3.58 3.70 1.64 6.89%
P/NAPS 1.25 1.46 1.88 1.95 1.92 1.92 1.77 -5.20%

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