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

Stock

[MAYBANK] MALAYAN BANKING BHD

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%

Quarter Report

Maybank Group FS-June 2013(Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	CAGR
Cumulative Result
Revenue	22,123,819	18,120,333	17,116,136	16,705,364	15,798,016	10,849,081	9,236,464	14.37%
YoY %	22.09%	5.87%	2.46%	5.74%	45.62%	17.46%	-	-
Horiz. %	239.53%	196.18%	185.31%	180.86%	171.04%	117.46%	100.00%	-
PBT	3,515,334	4,392,496	4,454,602	4,215,576	3,921,040	3,304,102	2,556,169	5.02%
YoY %	-19.97%	-1.39%	5.67%	7.51%	18.67%	29.26%	-	-
Horiz. %	137.52%	171.84%	174.27%	164.92%	153.40%	129.26%	100.00%	-
Tax	-865,131	-1,059,126	-1,201,277	-1,034,371	-1,075,269	-864,618	-626,036	5.10%
YoY %	18.32%	11.83%	-16.14%	3.80%	-24.36%	-38.11%	-	-
Horiz. %	138.19%	169.18%	191.89%	165.23%	171.76%	138.11%	100.00%	-
NP	2,650,203	3,333,370	3,253,325	3,181,205	2,845,771	2,439,484	1,930,133	4.99%
YoY %	-20.49%	2.46%	2.27%	11.79%	16.65%	26.39%	-	-
Horiz. %	137.31%	172.70%	168.55%	164.82%	147.44%	126.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-21.26%	3.39%	3.36%	10.38%	21.24%	22.48%	-	-
Horiz. %	137.93%	175.17%	169.42%	163.92%	148.50%	122.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.61%	24.11%	26.97%	24.54%	27.42%	26.17%	24.49%	-
YoY %	2.07%	-10.60%	9.90%	-10.50%	4.78%	6.86%	-	-
Horiz. %	100.49%	98.45%	110.13%	100.20%	111.96%	106.86%	100.00%	-
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%
YoY %	31.69%	6.67%	2.50%	4.42%	54.02%	15.10%	-	-
Horiz. %	266.53%	202.39%	189.74%	185.10%	177.27%	115.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	11.60%	15.92%	9.96%	21.97%	9.82%	21.03%	-	-
Horiz. %	230.65%	206.67%	178.28%	162.13%	132.93%	121.03%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	CAGR
Dividend
Div	1,958,873	2,251,229	2,144,888	1,915,364	2,455,939	2,318,985	778,428	15.25%
YoY %	-12.99%	4.96%	11.98%	-22.01%	5.91%	197.91%	-	-
Horiz. %	251.64%	289.20%	275.54%	246.06%	315.50%	297.91%	100.00%	-
Div Payout %	75.73%	68.53%	67.51%	62.31%	88.19%	100.96%	41.51%	-
YoY %	10.51%	1.51%	8.35%	-29.35%	-12.65%	143.22%	-	-
Horiz. %	182.44%	165.09%	162.64%	150.11%	212.45%	243.22%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	CAGR
Equity
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%
YoY %	11.60%	15.92%	9.96%	21.97%	9.82%	21.03%	-	-
Horiz. %	230.65%	206.67%	178.28%	162.13%	132.93%	121.03%	100.00%	-
NOSH	9,794,365	9,380,122	8,937,035	8,512,733	7,674,810	7,246,829	7,076,622	5.12%
YoY %	4.42%	4.96%	4.98%	10.92%	5.91%	2.41%	-	-
Horiz. %	138.40%	132.55%	126.29%	120.29%	108.45%	102.41%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	CAGR
Ratio Analysis
NP Margin	11.98%	18.40%	19.01%	19.04%	18.01%	22.49%	20.90%	-
YoY %	-34.89%	-3.21%	-0.16%	5.72%	-19.92%	7.61%	-	-
Horiz. %	57.32%	88.04%	90.96%	91.10%	86.17%	107.61%	100.00%	-
ROE	4.17%	5.91%	6.63%	7.05%	7.79%	7.06%	6.97%	-
YoY %	-29.44%	-10.86%	-5.96%	-9.50%	10.34%	1.29%	-	-
Horiz. %	59.83%	84.79%	95.12%	101.15%	111.76%	101.29%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	CAGR
Per Share
RPS	225.88	193.18	191.52	196.24	205.84	149.71	130.52	8.80%
YoY %	16.93%	0.87%	-2.41%	-4.66%	37.49%	14.70%	-	-
Horiz. %	173.06%	148.01%	146.74%	150.35%	157.71%	114.70%	100.00%	-
EPS	26.41	35.02	35.55	36.11	36.28	31.15	26.50	-0.05%
YoY %	-24.59%	-1.49%	-1.55%	-0.47%	16.47%	17.55%	-	-
Horiz. %	99.66%	132.15%	134.15%	136.26%	136.91%	117.55%	100.00%	-
DPS	20.00	24.00	24.00	22.50	32.00	32.00	11.00	9.63%
YoY %	-16.67%	0.00%	6.67%	-29.69%	0.00%	190.91%	-	-
Horiz. %	181.82%	218.18%	218.18%	204.55%	290.91%	290.91%	100.00%	-
NAPS	6.3336	5.9258	5.3653	5.1224	4.6582	4.492	3.8006	8.17%
YoY %	6.88%	10.45%	4.74%	9.97%	3.70%	18.19%	-	-
Horiz. %	166.65%	155.92%	141.17%	134.78%	122.56%	118.19%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 8,599,747
RPS	183.38	150.20	141.87	138.47	130.95	89.93	76.56	14.37%
YoY %	22.09%	5.87%	2.46%	5.74%	45.61%	17.46%	-	-
Horiz. %	239.52%	196.19%	185.31%	180.86%	171.04%	117.46%	100.00%	-
EPS	21.44	27.23	26.33	25.48	23.08	19.04	15.54	5.07%
YoY %	-21.26%	3.42%	3.34%	10.40%	21.22%	22.52%	-	-
Horiz. %	137.97%	175.23%	169.43%	163.96%	148.52%	122.52%	100.00%	-
DPS	16.24	18.66	17.78	15.88	20.36	19.22	6.45	15.26%
YoY %	-12.97%	4.95%	11.96%	-22.00%	5.93%	197.98%	-	-
Horiz. %	251.78%	289.30%	275.66%	246.20%	315.66%	297.98%	100.00%	-
NAPS	5.1419	4.6074	3.9745	3.6144	2.9634	2.6983	2.2293	13.71%
YoY %	11.60%	15.92%	9.96%	21.97%	9.82%	21.04%	-	-
Horiz. %	230.65%	206.67%	178.28%	162.13%	132.93%	121.04%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-23.89%	-7.80%	-3.21%	25.30%	-29.15%	13.50%	-	-
Horiz. %	68.44%	89.92%	97.53%	100.76%	80.42%	113.50%	100.00%	-
P/EPS	30.82	26.10	27.65	28.80	23.98	28.21	25.89	2.71%
YoY %	18.08%	-5.61%	-3.99%	20.10%	-14.99%	8.96%	-	-
Horiz. %	119.04%	100.81%	106.80%	111.24%	92.62%	108.96%	100.00%	-
EY	3.24	3.83	3.62	3.47	4.17	3.55	3.86	-2.65%
YoY %	-15.40%	5.80%	4.32%	-16.79%	17.46%	-8.03%	-	-
Horiz. %	83.94%	99.22%	93.78%	89.90%	108.03%	91.97%	100.00%	-
DY	2.46	2.63	2.44	2.16	3.68	3.58	1.60	6.84%
YoY %	-6.46%	7.79%	12.96%	-41.30%	2.79%	123.75%	-	-
Horiz. %	153.75%	164.37%	152.50%	135.00%	230.00%	223.75%	100.00%	-
P/NAPS	1.29	1.54	1.83	2.03	1.87	1.99	1.80	-4.99%
YoY %	-16.23%	-15.85%	-9.85%	8.56%	-6.03%	10.56%	-	-
Horiz. %	71.67%	85.56%	101.67%	112.78%	103.89%	110.56%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-21.88%	-14.99%	3.33%	17.51%	-24.78%	12.04%	-	-
Horiz. %	67.96%	86.99%	102.33%	99.03%	84.27%	112.04%	100.00%	-
P/EPS	29.91	24.70	28.41	27.69	24.64	27.26	25.36	2.57%
YoY %	21.09%	-13.06%	2.60%	12.38%	-9.61%	7.49%	-	-
Horiz. %	117.94%	97.40%	112.03%	109.19%	97.16%	107.49%	100.00%	-
EY	3.34	4.05	3.52	3.61	4.06	3.67	3.94	-2.50%
YoY %	-17.53%	15.06%	-2.49%	-11.08%	10.63%	-6.85%	-	-
Horiz. %	84.77%	102.79%	89.34%	91.62%	103.05%	93.15%	100.00%	-
DY	2.53	2.77	2.38	2.25	3.58	3.70	1.64	6.89%
YoY %	-8.66%	16.39%	5.78%	-37.15%	-3.24%	125.61%	-	-
Horiz. %	154.27%	168.90%	145.12%	137.20%	218.29%	225.61%	100.00%	-
P/NAPS	1.25	1.46	1.88	1.95	1.92	1.92	1.77	-5.20%
YoY %	-14.38%	-22.34%	-3.59%	1.56%	0.00%	8.47%	-	-
Horiz. %	70.62%	82.49%	106.21%	110.17%	108.47%	108.47%	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