[MAYBANK] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 4.4%
YoY- 13.04%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Revenue 11,383,779 8,934,173 8,276,239 8,006,093 6,074,346 4,586,454 4,265,121 16.29%
PBT 2,382,949 2,225,995 2,352,419 2,025,511 1,840,485 1,455,145 653,900 21.99%
Tax -457,262 -578,629 -558,602 -490,459 -474,295 -391,861 -145,004 19.31%
NP 1,925,687 1,647,366 1,793,817 1,535,052 1,366,190 1,063,284 508,896 22.70%
-
NP to SH 1,898,938 1,608,106 1,746,343 1,501,242 1,328,047 1,030,388 503,281 22.64%
-
Tax Rate 19.19% 25.99% 23.75% 24.21% 25.77% 26.93% 22.18% -
Total Cost 9,458,092 7,286,807 6,482,422 6,471,041 4,708,156 3,523,170 3,756,225 15.25%
-
Net Worth 59,603,594 49,877,749 44,545,246 37,136,383 29,916,045 26,919,593 19,525,973 18.71%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Net Worth 59,603,594 49,877,749 44,545,246 37,136,383 29,916,045 26,919,593 19,525,973 18.71%
NOSH 9,528,037 9,126,594 8,709,940 7,852,903 7,479,011 7,076,840 4,881,493 10.82%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
NP Margin 16.92% 18.44% 21.67% 19.17% 22.49% 23.18% 11.93% -
ROE 3.19% 3.22% 3.92% 4.04% 4.44% 3.83% 2.58% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
RPS 119.48 97.89 95.02 101.95 81.22 64.81 87.37 4.92%
EPS 19.93 17.62 20.05 19.14 17.76 14.56 9.15 12.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2556 5.4651 5.1143 4.729 4.00 3.8039 4.00 7.11%
Adjusted Per Share Value based on latest NOSH - 7,852,903
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
RPS 94.36 74.05 68.60 66.36 50.35 38.02 35.35 16.29%
EPS 15.74 13.33 14.48 12.44 11.01 8.54 4.17 22.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9405 4.1343 3.6923 3.0782 2.4797 2.2313 1.6185 18.71%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 31/03/10 31/03/09 -
Price 8.56 9.96 9.84 9.01 8.00 7.47 3.86 -
P/RPS 7.16 10.17 10.36 8.84 9.85 11.53 4.42 7.69%
P/EPS 42.95 56.53 49.08 47.13 45.05 51.30 37.44 2.13%
EY 2.33 1.77 2.04 2.12 2.22 1.95 2.67 -2.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.82 1.92 1.91 2.00 1.96 0.97 5.45%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Date 26/11/15 26/11/14 21/11/13 09/11/12 14/11/11 13/05/10 21/05/09 -
Price 8.48 9.67 9.55 9.02 8.25 7.72 5.20 -
P/RPS 7.10 9.88 10.05 8.85 10.16 11.91 5.95 2.75%
P/EPS 42.55 54.88 47.63 47.18 46.46 53.02 50.44 -2.58%
EY 2.35 1.82 2.10 2.12 2.15 1.89 1.98 2.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.77 1.87 1.91 2.06 2.03 1.30 0.69%

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