[MAYBANK] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 6.76%
YoY- 24.57%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 CAGR
Revenue 8,935,975 8,759,371 8,588,557 7,925,097 5,720,999 4,671,338 4,729,885 10.28%
PBT 2,150,483 2,246,814 2,088,850 2,026,468 1,728,529 1,399,954 960,285 13.20%
Tax -529,122 -627,988 -465,940 -546,367 -475,307 -376,574 -225,617 14.01%
NP 1,621,361 1,618,826 1,622,910 1,480,101 1,253,222 1,023,380 734,668 12.95%
-
NP to SH 1,584,534 1,575,531 1,567,734 1,437,906 1,154,316 993,502 734,560 12.55%
-
Tax Rate 24.60% 27.95% 22.31% 26.96% 27.50% 26.90% 23.49% -
Total Cost 7,314,614 7,140,545 6,965,647 6,444,996 4,467,777 3,647,958 3,995,217 9.75%
-
Net Worth 56,024,052 48,386,932 44,051,346 35,924,617 31,250,468 26,893,901 19,523,189 17.61%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 CAGR
Div 2,269,022 2,164,438 1,934,943 2,467,879 2,376,969 778,384 - -
Div Payout % 143.20% 137.38% 123.42% 171.63% 205.92% 78.35% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 CAGR
Net Worth 56,024,052 48,386,932 44,051,346 35,924,617 31,250,468 26,893,901 19,523,189 17.61%
NOSH 9,454,260 9,018,494 8,599,747 7,712,124 7,428,030 7,076,225 4,880,797 10.70%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 CAGR
NP Margin 18.14% 18.48% 18.90% 18.68% 21.91% 21.91% 15.53% -
ROE 2.83% 3.26% 3.56% 4.00% 3.69% 3.69% 3.76% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 CAGR
RPS 94.52 97.13 99.87 102.76 77.02 66.01 96.91 -0.38%
EPS 16.76 17.47 18.23 18.65 15.54 14.04 13.35 3.56%
DPS 24.00 24.00 22.50 32.00 32.00 11.00 0.00 -
NAPS 5.9258 5.3653 5.1224 4.6582 4.2071 3.8006 4.00 6.23%
Adjusted Per Share Value based on latest NOSH - 7,712,124
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 CAGR
RPS 74.07 72.61 71.19 65.69 47.42 38.72 39.21 10.28%
EPS 13.13 13.06 12.99 11.92 9.57 8.24 6.09 12.54%
DPS 18.81 17.94 16.04 20.46 19.70 6.45 0.00 -
NAPS 4.6438 4.0108 3.6514 2.9778 2.5903 2.2292 1.6183 17.61%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 31/12/09 31/12/08 -
Price 9.14 9.83 10.40 8.70 8.94 6.86 5.10 -
P/RPS 9.67 10.12 10.41 8.47 11.61 10.39 5.26 9.82%
P/EPS 54.53 56.27 57.05 46.66 57.53 48.86 33.89 7.59%
EY 1.83 1.78 1.75 2.14 1.74 2.05 2.95 -7.08%
DY 2.63 2.44 2.16 3.68 3.58 1.60 0.00 -
P/NAPS 1.54 1.83 2.03 1.87 2.12 1.80 1.28 2.88%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 CAGR
Date 27/08/15 28/08/14 21/08/13 16/08/12 22/08/11 09/02/10 27/02/09 -
Price 8.65 10.10 10.00 8.94 8.64 6.72 5.10 -
P/RPS 9.15 10.40 10.01 8.70 11.22 10.18 5.26 8.89%
P/EPS 51.61 57.81 54.85 47.95 55.60 47.86 33.89 6.68%
EY 1.94 1.73 1.82 2.09 1.80 2.09 2.95 -6.24%
DY 2.77 2.38 2.25 3.58 3.70 1.64 0.00 -
P/NAPS 1.46 1.88 1.95 1.92 2.05 1.77 1.28 2.04%

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