[MAYBANK] YoY TTM 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- 3.22%

YoY- 16.73%

Quarter Report

Maybank Group FS-Sept 12 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	39,165,809	34,319,473	32,784,185	30,541,527	22,112,066	18,681,786	15,037,794	15.85%
YoY %	14.12%	4.68%	7.34%	38.12%	18.36%	24.23%	-	-
Horiz. %	260.45%	228.22%	218.01%	203.10%	147.04%	124.23%	100.00%	-
PBT	9,206,431	8,982,196	8,517,746	7,677,158	6,706,607	3,189,646	3,514,694	15.95%
YoY %	2.50%	5.45%	10.95%	14.47%	110.26%	-9.25%	-	-
Horiz. %	261.94%	255.56%	242.35%	218.43%	190.82%	90.75%	100.00%	-
Tax	-1,937,022	-2,285,194	-2,004,863	-1,980,426	-1,774,299	-1,259,836	-943,629	11.69%
YoY %	15.24%	-13.98%	-1.23%	-11.62%	-40.84%	-33.51%	-	-
Horiz. %	205.27%	242.17%	212.46%	209.87%	188.03%	133.51%	100.00%	-
NP	7,269,409	6,697,002	6,512,883	5,696,732	4,932,308	1,929,810	2,571,065	17.32%
YoY %	8.55%	2.83%	14.33%	15.50%	155.59%	-24.94%	-	-
Horiz. %	282.74%	260.48%	253.31%	221.57%	191.84%	75.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,115,090	6,517,322	6,280,182	5,545,034	4,750,211	1,787,553	2,513,227	17.35%
YoY %	9.17%	3.78%	13.26%	16.73%	165.74%	-28.87%	-	-
Horiz. %	283.11%	259.32%	249.89%	220.63%	189.01%	71.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.04%	25.44%	23.54%	25.80%	26.46%	39.50%	26.85%	-
YoY %	-17.30%	8.07%	-8.76%	-2.49%	-33.01%	47.11%	-	-
Horiz. %	78.36%	94.75%	87.67%	96.09%	98.55%	147.11%	100.00%	-
Total Cost	31,896,400	27,622,471	26,271,302	24,844,795	17,179,758	16,751,976	12,466,729	15.53%
YoY %	15.47%	5.14%	5.74%	44.62%	2.55%	34.37%	-	-
Horiz. %	255.85%	221.57%	210.73%	199.29%	137.80%	134.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	19.50%	11.97%	19.95%	24.14%	11.13%	37.87%	-	-
Horiz. %	305.25%	255.44%	228.13%	190.19%	153.21%	137.87%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	CAGR
Dividend
Div	5,340,380	4,906,783	4,720,732	5,178,707	4,381,228	1,286,053	976,006	29.86%
YoY %	8.84%	3.94%	-8.84%	18.20%	240.67%	31.77%	-	-
Horiz. %	547.17%	502.74%	483.68%	530.60%	448.89%	131.77%	100.00%	-
Div Payout %	75.06%	75.29%	75.17%	93.39%	92.23%	71.94%	38.83%	-
YoY %	-0.31%	0.16%	-19.51%	1.26%	28.20%	85.27%	-	-
Horiz. %	193.30%	193.90%	193.59%	240.51%	237.52%	185.27%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	CAGR
Equity
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%
YoY %	19.50%	11.97%	19.95%	24.14%	11.13%	37.87%	-	-
Horiz. %	305.25%	255.44%	228.13%	190.19%	153.21%	137.87%	100.00%	-
NOSH	9,528,037	9,126,594	8,709,940	7,852,903	7,479,011	7,076,840	4,881,493	10.82%
YoY %	4.40%	4.78%	10.91%	5.00%	5.68%	44.97%	-	-
Horiz. %	195.19%	186.96%	178.43%	160.87%	153.21%	144.97%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	18.56%	19.51%	19.87%	18.65%	22.31%	10.33%	17.10%	-
YoY %	-4.87%	-1.81%	6.54%	-16.41%	115.97%	-39.59%	-	-
Horiz. %	108.54%	114.09%	116.20%	109.06%	130.47%	60.41%	100.00%	-
ROE	11.94%	13.07%	14.10%	14.93%	15.88%	6.64%	12.87%	-
YoY %	-8.65%	-7.30%	-5.56%	-5.98%	139.16%	-48.41%	-	-
Horiz. %	92.77%	101.55%	109.56%	116.01%	123.39%	51.59%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	CAGR
Per Share
RPS	411.06	376.04	376.40	388.92	295.65	263.98	308.06	4.53%
YoY %	9.31%	-0.10%	-3.22%	31.55%	12.00%	-14.31%	-	-
Horiz. %	133.44%	122.07%	122.18%	126.25%	95.97%	85.69%	100.00%	-
EPS	74.68	71.41	72.10	70.61	63.51	25.26	51.48	5.88%
YoY %	4.58%	-0.96%	2.11%	11.18%	151.43%	-50.93%	-	-
Horiz. %	145.07%	138.71%	140.05%	137.16%	123.37%	49.07%	100.00%	-
DPS	56.05	53.76	54.20	65.95	58.58	18.17	20.00	17.16%
YoY %	4.26%	-0.81%	-17.82%	12.58%	222.40%	-9.15%	-	-
Horiz. %	280.25%	268.80%	271.00%	329.75%	292.90%	90.85%	100.00%	-
NAPS	6.2556	5.4651	5.1143	4.729	4.00	3.8039	4.00	7.11%
YoY %	14.46%	6.86%	8.15%	18.23%	5.16%	-4.90%	-	-
Horiz. %	156.39%	136.63%	127.86%	118.23%	100.00%	95.10%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 7,852,903
RPS	324.64	284.47	271.75	253.16	183.29	154.85	124.65	15.85%
YoY %	14.12%	4.68%	7.34%	38.12%	18.37%	24.23%	-	-
Horiz. %	260.44%	228.22%	218.01%	203.10%	147.04%	124.23%	100.00%	-
EPS	58.98	54.02	52.06	45.96	39.37	14.82	20.83	17.35%
YoY %	9.18%	3.76%	13.27%	16.74%	165.65%	-28.85%	-	-
Horiz. %	283.15%	259.34%	249.93%	220.64%	189.01%	71.15%	100.00%	-
DPS	44.27	40.67	39.13	42.93	36.32	10.66	8.09	29.86%
YoY %	8.85%	3.94%	-8.85%	18.20%	240.71%	31.77%	-	-
Horiz. %	547.22%	502.72%	483.68%	530.66%	448.95%	131.77%	100.00%	-
NAPS	4.9405	4.1343	3.6923	3.0782	2.4797	2.2313	1.6185	18.71%
YoY %	19.50%	11.97%	19.95%	24.14%	11.13%	37.86%	-	-
Horiz. %	305.25%	255.44%	228.13%	190.19%	153.21%	137.86%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
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	2.08	2.65	2.61	2.32	2.71	2.83	1.25	8.14%
YoY %	-21.51%	1.53%	12.50%	-14.39%	-4.24%	126.40%	-	-
Horiz. %	166.40%	212.00%	208.80%	185.60%	216.80%	226.40%	100.00%	-
P/EPS	11.46	13.95	13.65	12.76	12.60	29.57	7.50	6.73%
YoY %	-17.85%	2.20%	6.97%	1.27%	-57.39%	294.27%	-	-
Horiz. %	152.80%	186.00%	182.00%	170.13%	168.00%	394.27%	100.00%	-
EY	8.72	7.17	7.33	7.84	7.94	3.38	13.34	-6.32%
YoY %	21.62%	-2.18%	-6.51%	-1.26%	134.91%	-74.66%	-	-
Horiz. %	65.37%	53.75%	54.95%	58.77%	59.52%	25.34%	100.00%	-
DY	6.55	5.40	5.51	7.32	7.32	2.43	5.18	3.67%
YoY %	21.30%	-2.00%	-24.73%	0.00%	201.23%	-53.09%	-	-
Horiz. %	126.45%	104.25%	106.37%	141.31%	141.31%	46.91%	100.00%	-
P/NAPS	1.37	1.82	1.92	1.91	2.00	1.96	0.97	5.45%
YoY %	-24.73%	-5.21%	0.52%	-4.50%	2.04%	102.06%	-	-
Horiz. %	141.24%	187.63%	197.94%	196.91%	206.19%	202.06%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
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	2.06	2.57	2.54	2.32	2.79	2.92	1.69	3.09%
YoY %	-19.84%	1.18%	9.48%	-16.85%	-4.45%	72.78%	-	-
Horiz. %	121.89%	152.07%	150.30%	137.28%	165.09%	172.78%	100.00%	-
P/EPS	11.36	13.54	13.24	12.77	12.99	30.56	10.10	1.82%
YoY %	-16.10%	2.27%	3.68%	-1.69%	-57.49%	202.57%	-	-
Horiz. %	112.48%	134.06%	131.09%	126.44%	128.61%	302.57%	100.00%	-
EY	8.81	7.38	7.55	7.83	7.70	3.27	9.90	-1.77%
YoY %	19.38%	-2.25%	-3.58%	1.69%	135.47%	-66.97%	-	-
Horiz. %	88.99%	74.55%	76.26%	79.09%	77.78%	33.03%	100.00%	-
DY	6.61	5.56	5.68	7.31	7.10	2.35	3.85	8.66%
YoY %	18.88%	-2.11%	-22.30%	2.96%	202.13%	-38.96%	-	-
Horiz. %	171.69%	144.42%	147.53%	189.87%	184.42%	61.04%	100.00%	-
P/NAPS	1.36	1.77	1.87	1.91	2.06	2.03	1.30	0.69%
YoY %	-23.16%	-5.35%	-2.09%	-7.28%	1.48%	56.15%	-	-
Horiz. %	104.62%	136.15%	143.85%	146.92%	158.46%	156.15%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos