[MAYBANK] YoY TTM 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- 5.57%
YoY- 20.71%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 CAGR
Revenue 36,716,203 33,661,539 32,514,039 28,609,780 21,039,643 18,360,453 14,510,200 15.35%
PBT 9,049,477 9,108,620 8,190,838 7,492,132 6,270,467 2,388,401 3,880,798 13.91%
Tax -2,058,389 -2,265,167 -1,936,720 -1,964,262 -1,650,709 -1,012,979 -1,051,176 10.89%
NP 6,991,088 6,843,453 6,254,118 5,527,870 4,619,758 1,375,422 2,829,622 14.93%
-
NP to SH 6,824,258 6,655,559 6,035,081 5,371,839 4,450,278 1,260,446 2,768,552 14.89%
-
Tax Rate 22.75% 24.87% 23.64% 26.22% 26.33% 42.41% 27.09% -
Total Cost 29,725,115 26,818,086 26,259,921 23,081,910 16,419,885 16,985,031 11,680,578 15.45%
-
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 5,340,380 4,906,783 4,720,732 5,178,707 4,381,228 1,286,053 976,006 29.89%
Div Payout % 78.26% 73.72% 78.22% 96.40% 98.45% 102.03% 35.25% -
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 19.04% 20.33% 19.24% 19.32% 21.96% 7.49% 19.50% -
ROE 12.18% 13.75% 13.70% 14.95% 14.24% 4.69% 14.18% -
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 388.36 373.25 378.08 370.97 283.25 259.47 297.29 4.19%
EPS 72.18 73.80 70.18 69.65 59.91 17.81 56.72 3.77%
DPS 56.49 54.41 54.89 67.15 58.98 18.17 20.00 17.32%
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 304.27 278.96 269.45 237.09 174.36 152.15 120.25 15.35%
EPS 56.55 55.16 50.01 44.52 36.88 10.45 22.94 14.89%
DPS 44.26 40.66 39.12 42.92 36.31 10.66 8.09 29.88%
NAPS 4.6428 4.0099 3.6506 2.9771 2.5898 2.2287 1.6179 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 2.35 2.63 2.75 2.35 3.16 2.64 1.72 4.91%
P/EPS 12.66 13.32 14.82 12.49 14.92 38.51 8.99 5.40%
EY 7.90 7.51 6.75 8.01 6.70 2.60 11.12 -5.12%
DY 6.18 5.53 5.28 7.72 6.60 2.65 3.92 7.25%
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 2.23 2.71 2.64 2.41 3.05 2.59 1.72 4.07%
P/EPS 11.98 13.69 14.25 12.83 14.42 37.73 8.99 4.51%
EY 8.34 7.31 7.02 7.79 6.93 2.65 11.12 -4.33%
DY 6.53 5.39 5.49 7.51 6.83 2.70 3.92 8.16%
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