[MAYBANK] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -72.42%
YoY- 17.88%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 CAGR
Revenue 9,184,358 8,356,765 8,116,807 7,872,919 5,128,082 4,565,126 1,550,248 31.47%
PBT 2,242,013 2,207,788 2,126,726 1,894,572 1,575,573 1,156,215 881,774 15.43%
Tax -530,004 -573,289 -568,431 -528,902 -389,311 -249,462 -311,018 8.54%
NP 1,712,009 1,634,499 1,558,295 1,365,670 1,186,262 906,753 570,756 18.40%
-
NP to SH 1,700,385 1,601,585 1,506,214 1,346,881 1,142,600 881,803 572,173 18.23%
-
Tax Rate 23.64% 25.97% 26.73% 27.92% 24.71% 21.58% 35.27% -
Total Cost 7,472,349 6,722,266 6,558,512 6,507,249 3,941,820 3,658,373 979,492 36.68%
-
Net Worth 55,545,910 48,182,123 43,343,055 34,012,756 29,323,712 25,955,863 19,941,107 17.06%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 CAGR
Net Worth 55,545,910 48,182,123 43,343,055 34,012,756 29,323,712 25,955,863 19,941,107 17.06%
NOSH 9,306,978 8,853,427 8,428,729 7,639,711 7,187,008 7,077,070 4,882,022 10.43%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 CAGR
NP Margin 18.64% 19.56% 19.20% 17.35% 23.13% 19.86% 36.82% -
ROE 3.06% 3.32% 3.48% 3.96% 3.90% 3.40% 2.87% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 CAGR
RPS 98.68 94.39 96.30 103.05 71.35 64.51 31.75 19.05%
EPS 18.27 18.09 17.87 17.63 15.60 12.46 11.72 7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9682 5.4422 5.1423 4.4521 4.0801 3.6676 4.0846 6.00%
Adjusted Per Share Value based on latest NOSH - 7,639,711
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 CAGR
RPS 76.11 69.25 67.26 65.24 42.50 37.83 12.85 31.47%
EPS 14.09 13.27 12.48 11.16 9.47 7.31 4.74 18.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6031 3.9929 3.5919 2.8187 2.4301 2.151 1.6525 17.06%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 30/09/09 30/09/08 -
Price 9.33 9.68 9.35 8.87 8.96 6.65 6.90 -
P/RPS 9.45 10.26 9.71 8.61 12.56 10.31 21.73 -12.02%
P/EPS 51.07 53.51 52.32 50.31 56.36 53.37 58.87 -2.16%
EY 1.96 1.87 1.91 1.99 1.77 1.87 1.70 2.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.78 1.82 1.99 2.20 1.81 1.69 -1.22%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 CAGR
Date 28/05/15 29/05/14 23/05/13 24/05/12 12/05/11 12/11/09 11/11/08 -
Price 9.11 9.98 10.08 8.50 8.74 6.84 5.50 -
P/RPS 9.23 10.57 10.47 8.25 12.25 10.60 17.32 -9.22%
P/EPS 49.86 55.17 56.41 48.21 54.98 54.90 46.93 0.93%
EY 2.01 1.81 1.77 2.07 1.82 1.82 2.13 -0.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.83 1.96 1.91 2.14 1.86 1.35 1.94%

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