[MAYBANK] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
14-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 15.05%
YoY- 29.17%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 8,934,173 8,276,239 8,006,093 6,074,346 4,586,454 4,265,121 3,737,527 14.33%
PBT 2,225,995 2,352,419 2,025,511 1,840,485 1,455,145 653,900 1,020,004 12.74%
Tax -578,629 -558,602 -490,459 -474,295 -391,861 -145,004 -252,551 13.59%
NP 1,647,366 1,793,817 1,535,052 1,366,190 1,063,284 508,896 767,453 12.46%
-
NP to SH 1,608,106 1,746,343 1,501,242 1,328,047 1,030,388 503,281 758,606 12.24%
-
Tax Rate 25.99% 23.75% 24.21% 25.77% 26.93% 22.18% 24.76% -
Total Cost 7,286,807 6,482,422 6,471,041 4,708,156 3,523,170 3,756,225 2,970,074 14.79%
-
Net Worth 49,877,749 44,545,246 37,136,383 29,916,045 26,919,593 19,525,973 19,778,989 15.28%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 49,877,749 44,545,246 37,136,383 29,916,045 26,919,593 19,525,973 19,778,989 15.28%
NOSH 9,126,594 8,709,940 7,852,903 7,479,011 7,076,840 4,881,493 4,887,925 10.07%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 18.44% 21.67% 19.17% 22.49% 23.18% 11.93% 20.53% -
ROE 3.22% 3.92% 4.04% 4.44% 3.83% 2.58% 3.84% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 97.89 95.02 101.95 81.22 64.81 87.37 76.46 3.87%
EPS 17.62 20.05 19.14 17.76 14.56 9.15 15.52 1.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4651 5.1143 4.729 4.00 3.8039 4.00 4.0465 4.72%
Adjusted Per Share Value based on latest NOSH - 7,479,011
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 74.04 68.59 66.35 50.34 38.01 35.35 30.97 14.33%
EPS 13.33 14.47 12.44 11.01 8.54 4.17 6.29 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1334 3.6915 3.0775 2.4792 2.2309 1.6181 1.6391 15.28%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 31/03/10 31/03/09 31/03/08 -
Price 9.96 9.84 9.01 8.00 7.47 3.86 8.45 -
P/RPS 10.17 10.36 8.84 9.85 11.53 4.42 11.05 -1.26%
P/EPS 56.53 49.08 47.13 45.05 51.30 37.44 54.45 0.57%
EY 1.77 2.04 2.12 2.22 1.95 2.67 1.84 -0.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.92 1.91 2.00 1.96 0.97 2.09 -2.10%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/11/14 21/11/13 09/11/12 14/11/11 13/05/10 21/05/09 14/05/08 -
Price 9.67 9.55 9.02 8.25 7.72 5.20 7.80 -
P/RPS 9.88 10.05 8.85 10.16 11.91 5.95 10.20 -0.48%
P/EPS 54.88 47.63 47.18 46.46 53.02 50.44 50.26 1.36%
EY 1.82 2.10 2.12 2.15 1.89 1.98 1.99 -1.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.87 1.91 2.06 2.03 1.30 1.93 -1.32%

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