[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
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Revenue 40,556,371 35,712,006 33,250,777 31,227,230 23,741,282 18,560,232 17,586,337 13.70%
PBT 9,151,548 9,111,583 8,869,594 7,896,302 6,875,194 5,370,408 1,674,292 29.82%
Tax -2,165,160 -2,200,540 -2,098,261 -1,977,618 -1,753,611 -1,401,958 -923,578 13.98%
NP 6,986,388 6,911,043 6,771,333 5,918,684 5,121,583 3,968,450 750,714 40.89%
-
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%
-
Tax Rate 23.66% 24.15% 23.66% 25.04% 25.51% 26.11% 55.16% -
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%
-
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%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Div 5,124,818 5,163,019 4,625,318 5,137,661 5,103,099 3,893,199 4,612 193.82%
Div Payout % 74.97% 76.87% 70.59% 89.41% 104.49% 101.97% 0.67% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
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%
NOSH 9,490,405 9,057,929 8,645,455 7,904,094 7,504,558 7,078,544 5,765,625 7.96%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
NP Margin 17.23% 19.35% 20.36% 18.95% 21.57% 21.38% 4.27% -
ROE 11.40% 13.04% 14.60% 14.58% 14.43% 13.70% 3.41% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
RPS 427.34 394.26 384.60 395.08 316.36 262.20 305.02 5.31%
EPS 72.03 74.15 75.79 72.69 65.08 53.94 12.00 31.70%
DPS 54.00 57.00 53.50 65.00 68.00 55.00 0.08 172.15%
NAPS 6.3201 5.6846 5.1904 4.9876 4.5103 3.9386 3.5179 9.42%
Adjusted Per Share Value based on latest NOSH - 8,441,786
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
RPS 336.17 296.01 275.61 258.84 196.79 153.84 145.77 13.70%
EPS 56.66 55.67 54.31 47.63 40.48 31.65 5.73 42.21%
DPS 42.48 42.80 38.34 42.59 42.30 32.27 0.04 191.78%
NAPS 4.9717 4.268 3.7195 3.2677 2.8056 2.3109 1.6812 18.13%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
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%
P/EPS 11.66 12.37 13.12 12.66 13.18 14.02 49.17 -19.84%
EY 8.58 8.09 7.62 7.90 7.59 7.13 2.03 24.79%
DY 6.43 6.22 5.38 7.07 7.93 7.28 0.01 170.13%
P/NAPS 1.33 1.61 1.92 1.84 1.90 1.92 1.68 -3.52%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
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%
P/EPS 12.00 12.35 12.80 12.28 13.37 15.07 54.33 -20.71%
EY 8.34 8.09 7.81 8.14 7.48 6.63 1.84 26.14%
DY 6.25 6.22 5.52 7.28 7.82 6.77 0.01 168.95%
P/NAPS 1.37 1.61 1.87 1.79 1.93 2.06 1.85 -4.51%

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