[MAYBANK] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.17%
YoY- 11.83%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 CAGR
Revenue 11,182,403 9,184,358 8,356,765 8,116,807 7,872,919 5,128,082 4,565,126 14.76%
PBT 1,931,345 2,242,013 2,207,788 2,126,726 1,894,572 1,575,573 1,156,215 8.20%
Tax -480,444 -530,004 -573,289 -568,431 -528,902 -389,311 -249,462 10.60%
NP 1,450,901 1,712,009 1,634,499 1,558,295 1,365,670 1,186,262 906,753 7.49%
-
NP to SH 1,426,751 1,700,385 1,601,585 1,506,214 1,346,881 1,142,600 881,803 7.67%
-
Tax Rate 24.88% 23.64% 25.97% 26.73% 27.92% 24.71% 21.58% -
Total Cost 9,731,502 7,472,349 6,722,266 6,558,512 6,507,249 3,941,820 3,658,373 16.23%
-
Net Worth 61,977,906 55,545,910 48,182,123 43,343,055 34,012,756 29,884,116 25,955,863 14.31%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 CAGR
Net Worth 61,977,906 55,545,910 48,182,123 43,343,055 34,012,756 29,884,116 25,955,863 14.31%
NOSH 9,745,566 9,306,978 8,853,427 8,428,729 7,639,711 7,324,358 7,077,070 5.04%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 CAGR
NP Margin 12.97% 18.64% 19.56% 19.20% 17.35% 23.13% 19.86% -
ROE 2.30% 3.06% 3.32% 3.48% 3.96% 3.82% 3.40% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 CAGR
RPS 114.74 98.68 94.39 96.30 103.05 70.01 64.51 9.25%
EPS 14.64 18.27 18.09 17.87 17.63 15.60 12.46 2.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3596 5.9682 5.4422 5.1423 4.4521 4.0801 3.6676 8.83%
Adjusted Per Share Value based on latest NOSH - 8,428,729
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 CAGR
RPS 92.69 76.13 69.27 67.28 65.26 42.51 37.84 14.76%
EPS 11.83 14.09 13.28 12.48 11.16 9.47 7.31 7.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1373 4.6042 3.9938 3.5927 2.8193 2.4771 2.1515 14.31%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 30/09/09 -
Price 9.02 9.33 9.68 9.35 8.87 8.96 6.65 -
P/RPS 7.86 9.45 10.26 9.71 8.61 12.80 10.31 -4.08%
P/EPS 61.61 51.07 53.51 52.32 50.31 57.44 53.37 2.23%
EY 1.62 1.96 1.87 1.91 1.99 1.74 1.87 -2.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.56 1.78 1.82 1.99 2.20 1.81 -3.66%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 CAGR
Date 27/05/16 28/05/15 29/05/14 23/05/13 24/05/12 12/05/11 12/11/09 -
Price 8.27 9.11 9.98 10.08 8.50 8.74 6.84 -
P/RPS 7.21 9.23 10.57 10.47 8.25 12.48 10.60 -5.75%
P/EPS 56.49 49.86 55.17 56.41 48.21 56.03 54.90 0.43%
EY 1.77 2.01 1.81 1.77 2.07 1.78 1.82 -0.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.53 1.83 1.96 1.91 2.14 1.86 -5.35%

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