[MAYBANK] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

21-Feb-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Dec-2012 [#4]

Profit Trend

QoQ- 34.06%

YoY- 17.65%

Quarter Report

Maybank Group FS-Dec 12( Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	CAGR
Cumulative Result
Revenue	40,556,371	35,712,006	33,250,777	31,227,230	23,741,282	18,560,232	17,586,337	13.70%
YoY %	13.57%	7.40%	6.48%	31.53%	27.91%	5.54%	-	-
Horiz. %	230.61%	203.07%	189.07%	177.57%	135.00%	105.54%	100.00%	-
PBT	9,151,548	9,111,583	8,869,594	7,896,302	6,875,194	5,370,408	1,674,292	29.82%
YoY %	0.44%	2.73%	12.33%	14.85%	28.02%	220.76%	-	-
Horiz. %	546.59%	544.21%	529.75%	471.62%	410.63%	320.76%	100.00%	-
Tax	-2,165,160	-2,200,540	-2,098,261	-1,977,618	-1,753,611	-1,401,958	-923,578	13.98%
YoY %	1.61%	-4.87%	-6.10%	-12.77%	-25.08%	-51.80%	-	-
Horiz. %	234.43%	238.26%	227.19%	214.13%	189.87%	151.80%	100.00%	-
NP	6,986,388	6,911,043	6,771,333	5,918,684	5,121,583	3,968,450	750,714	40.89%
YoY %	1.09%	2.06%	14.41%	15.56%	29.06%	428.62%	-	-
Horiz. %	930.63%	920.60%	901.99%	788.41%	682.23%	528.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,835,939	6,716,455	6,552,391	5,745,920	4,883,968	3,818,167	691,875	42.19%
YoY %	1.78%	2.50%	14.04%	17.65%	27.91%	451.86%	-	-
Horiz. %	988.03%	970.76%	947.05%	830.49%	705.90%	551.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.66%	24.15%	23.66%	25.04%	25.51%	26.11%	55.16%	-
YoY %	-2.03%	2.07%	-5.51%	-1.84%	-2.30%	-52.66%	-	-
Horiz. %	42.89%	43.78%	42.89%	45.40%	46.25%	47.34%	100.00%	-
Total Cost	33,569,983	28,800,963	26,479,444	25,308,546	18,619,699	14,591,782	16,835,623	11.18%
YoY %	16.56%	8.77%	4.63%	35.92%	27.60%	-13.33%	-	-
Horiz. %	199.40%	171.07%	157.28%	150.33%	110.60%	86.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	59,980,310	51,490,705	44,873,374	39,422,461	33,847,812	27,879,557	20,282,892	18.13%
YoY %	16.49%	14.75%	13.83%	16.47%	21.41%	37.45%	-	-
Horiz. %	295.72%	253.86%	221.24%	194.36%	166.88%	137.45%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	CAGR
Dividend
Div	5,124,818	5,163,019	4,625,318	5,137,661	5,103,099	3,893,199	4,612	193.82%
YoY %	-0.74%	11.63%	-9.97%	0.68%	31.08%	84,314.55%	-	-
Horiz. %	111,119.21%	111,947.51%	100,288.77%	111,397.68%	110,648.29%	84,414.55%	100.00%	-
Div Payout %	74.97%	76.87%	70.59%	89.41%	104.49%	101.97%	0.67%	-
YoY %	-2.47%	8.90%	-21.05%	-14.43%	2.47%	15,119.40%	-	-
Horiz. %	11,189.55%	11,473.13%	10,535.82%	13,344.78%	15,595.52%	15,219.40%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	59,980,310	51,490,705	44,873,374	39,422,461	33,847,812	27,879,557	20,282,892	18.13%
YoY %	16.49%	14.75%	13.83%	16.47%	21.41%	37.45%	-	-
Horiz. %	295.72%	253.86%	221.24%	194.36%	166.88%	137.45%	100.00%	-
NOSH	9,490,405	9,057,929	8,645,455	7,904,094	7,504,558	7,078,544	5,765,625	7.96%
YoY %	4.77%	4.77%	9.38%	5.32%	6.02%	22.77%	-	-
Horiz. %	164.60%	157.10%	149.95%	137.09%	130.16%	122.77%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	17.23%	19.35%	20.36%	18.95%	21.57%	21.38%	4.27%	-
YoY %	-10.96%	-4.96%	7.44%	-12.15%	0.89%	400.70%	-	-
Horiz. %	403.51%	453.16%	476.81%	443.79%	505.15%	500.70%	100.00%	-
ROE	11.40%	13.04%	14.60%	14.58%	14.43%	13.70%	3.41%	-
YoY %	-12.58%	-10.68%	0.14%	1.04%	5.33%	301.76%	-	-
Horiz. %	334.31%	382.40%	428.15%	427.57%	423.17%	401.76%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	CAGR
Per Share
RPS	427.34	394.26	384.60	395.08	316.36	262.20	305.02	5.31%
YoY %	8.39%	2.51%	-2.65%	24.88%	20.66%	-14.04%	-	-
Horiz. %	140.10%	129.26%	126.09%	129.53%	103.72%	85.96%	100.00%	-
EPS	72.03	74.15	75.79	72.69	65.08	53.94	12.00	31.70%
YoY %	-2.86%	-2.16%	4.26%	11.69%	20.65%	349.50%	-	-
Horiz. %	600.25%	617.92%	631.58%	605.75%	542.33%	449.50%	100.00%	-
DPS	54.00	57.00	53.50	65.00	68.00	55.00	0.08	172.15%
YoY %	-5.26%	6.54%	-17.69%	-4.41%	23.64%	68,650.00%	-	-
Horiz. %	67,500.00%	71,250.00%	66,875.00%	81,250.00%	85,000.00%	68,750.00%	100.00%	-
NAPS	6.3201	5.6846	5.1904	4.9876	4.5103	3.9386	3.5179	9.42%
YoY %	11.18%	9.52%	4.07%	10.58%	14.52%	11.96%	-	-
Horiz. %	179.66%	161.59%	147.54%	141.78%	128.21%	111.96%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 8,441,786
RPS	336.09	295.95	275.55	258.78	196.75	153.81	145.74	13.70%
YoY %	13.56%	7.40%	6.48%	31.53%	27.92%	5.54%	-	-
Horiz. %	230.61%	203.07%	189.07%	177.56%	135.00%	105.54%	100.00%	-
EPS	56.65	55.66	54.30	47.62	40.47	31.64	5.73	42.20%
YoY %	1.78%	2.50%	14.03%	17.67%	27.91%	452.18%	-	-
Horiz. %	988.66%	971.38%	947.64%	831.06%	706.28%	552.18%	100.00%	-
DPS	42.47	42.79	38.33	42.58	42.29	32.26	0.04	191.77%
YoY %	-0.75%	11.64%	-9.98%	0.69%	31.09%	80,550.00%	-	-
Horiz. %	106,175.00%	106,975.00%	95,825.00%	106,450.00%	105,725.00%	80,650.00%	100.00%	-
NAPS	4.9706	4.2671	3.7187	3.267	2.805	2.3104	1.6809	18.13%
YoY %	16.49%	14.75%	13.83%	16.47%	21.41%	37.45%	-	-
Horiz. %	295.71%	253.86%	221.23%	194.36%	166.87%	137.45%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/06/10	30/06/09	-
Price	8.40	9.17	9.94	9.20	8.58	7.56	5.90	-
P/RPS	1.97	2.33	2.58	2.33	2.71	2.88	1.93	0.31%
YoY %	-15.45%	-9.69%	10.73%	-14.02%	-5.90%	49.22%	-	-
Horiz. %	102.07%	120.73%	133.68%	120.73%	140.41%	149.22%	100.00%	-
P/EPS	11.66	12.37	13.12	12.66	13.18	14.02	49.17	-19.84%
YoY %	-5.74%	-5.72%	3.63%	-3.95%	-5.99%	-71.49%	-	-
Horiz. %	23.71%	25.16%	26.68%	25.75%	26.80%	28.51%	100.00%	-
EY	8.58	8.09	7.62	7.90	7.59	7.13	2.03	24.79%
YoY %	6.06%	6.17%	-3.54%	4.08%	6.45%	251.23%	-	-
Horiz. %	422.66%	398.52%	375.37%	389.16%	373.89%	351.23%	100.00%	-
DY	6.43	6.22	5.38	7.07	7.93	7.28	0.01	170.13%
YoY %	3.38%	15.61%	-23.90%	-10.84%	8.93%	72,700.00%	-	-
Horiz. %	64,300.00%	62,200.00%	53,800.00%	70,700.00%	79,300.00%	72,800.00%	100.00%	-
P/NAPS	1.33	1.61	1.92	1.84	1.90	1.92	1.68	-3.52%
YoY %	-17.39%	-16.15%	4.35%	-3.16%	-1.04%	14.29%	-	-
Horiz. %	79.17%	95.83%	114.29%	109.52%	113.10%	114.29%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/02/16	26/02/15	27/02/14	21/02/13	23/02/12	20/08/10	25/08/09	-
Price	8.64	9.16	9.70	8.93	8.70	8.13	6.52	-
P/RPS	2.02	2.32	2.52	2.26	2.75	3.10	2.14	-0.88%
YoY %	-12.93%	-7.94%	11.50%	-17.82%	-11.29%	44.86%	-	-
Horiz. %	94.39%	108.41%	117.76%	105.61%	128.50%	144.86%	100.00%	-
P/EPS	12.00	12.35	12.80	12.28	13.37	15.07	54.33	-20.71%
YoY %	-2.83%	-3.52%	4.23%	-8.15%	-11.28%	-72.26%	-	-
Horiz. %	22.09%	22.73%	23.56%	22.60%	24.61%	27.74%	100.00%	-
EY	8.34	8.09	7.81	8.14	7.48	6.63	1.84	26.14%
YoY %	3.09%	3.59%	-4.05%	8.82%	12.82%	260.33%	-	-
Horiz. %	453.26%	439.67%	424.46%	442.39%	406.52%	360.33%	100.00%	-
DY	6.25	6.22	5.52	7.28	7.82	6.77	0.01	168.95%
YoY %	0.48%	12.68%	-24.18%	-6.91%	15.51%	67,600.00%	-	-
Horiz. %	62,500.00%	62,200.00%	55,200.00%	72,800.00%	78,200.00%	67,700.00%	100.00%	-
P/NAPS	1.37	1.61	1.87	1.79	1.93	2.06	1.85	-4.51%
YoY %	-14.91%	-13.90%	4.47%	-7.25%	-6.31%	11.35%	-	-
Horiz. %	74.05%	87.03%	101.08%	96.76%	104.32%	111.35%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:40:00

EMA 5

5 Mins

BUY

2024-04-26 16:30:00

EMA 5

30 Mins

SELL

2024-04-26 16:30:00

EMA 5

10 Mins

BUY

2024-04-26 16:25:00

EMA 5

5 Mins

SELL

2024-04-26 16:20:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MYEG

MY E.G. SERVICES BHD

365

MPI

MALAYSIAN PACIFIC INDUSTRIES

341

PTRANS

PERAK TRANSIT BERHAD

339

HLIND

HONG LEONG INDUSTRIES BHD

332

YTLPOWR

YTL POWER INTERNATIONAL BHD

327

YTL

YTL CORPORATION BHD

242

CAPITALA

CAPITAL A BERHAD

216

MAYBANK

MALAYAN BANKING BHD

209

PBBANK

PUBLIC BANK BHD

172

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More