[MAYBANK] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.62%
YoY- 17.65%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Revenue 40,556,371 35,712,006 33,250,767 31,606,691 23,660,845 18,560,232 15,404,122 16.04%
PBT 9,151,548 9,111,583 8,869,594 7,896,302 6,875,194 5,370,408 1,674,291 29.82%
Tax -2,165,160 -2,200,540 -2,098,261 -1,977,618 -1,753,611 -1,401,958 -923,578 13.98%
NP 6,986,388 6,911,043 6,771,333 5,918,684 5,121,583 3,968,450 750,713 40.89%
-
NP to SH 6,835,939 6,716,455 6,552,391 5,745,920 4,883,968 3,818,167 691,874 42.19%
-
Tax Rate 23.66% 24.15% 23.66% 25.04% 25.51% 26.11% 55.16% -
Total Cost 33,569,983 28,800,963 26,479,434 25,688,007 18,539,262 14,591,782 14,653,409 13.58%
-
Net Worth 61,131,868 52,907,406 45,915,689 42,237,634 32,966,670 27,881,071 22,324,089 16.74%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Div 5,170,805 5,235,797 4,677,287 5,253,669 5,087,797 3,893,113 507,668 42.85%
Div Payout % 75.64% 77.95% 71.38% 91.43% 104.17% 101.96% 73.38% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Net Worth 61,131,868 52,907,406 45,915,689 42,237,634 32,966,670 27,881,071 22,324,089 16.74%
NOSH 9,672,611 9,307,146 8,846,271 8,441,786 7,530,075 7,078,929 6,345,856 6.69%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
NP Margin 17.23% 19.35% 20.36% 18.73% 21.65% 21.38% 4.87% -
ROE 11.18% 12.69% 14.27% 13.60% 14.81% 13.69% 3.10% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
RPS 419.29 383.71 375.87 374.41 314.22 262.19 242.74 8.76%
EPS 70.67 72.16 74.07 68.07 64.86 53.94 10.90 33.27%
DPS 53.46 56.26 52.87 62.23 67.57 55.00 8.00 33.89%
NAPS 6.3201 5.6846 5.1904 5.0034 4.378 3.9386 3.5179 9.42%
Adjusted Per Share Value based on latest NOSH - 8,441,786
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
RPS 336.17 296.01 275.61 261.99 196.12 153.84 127.68 16.04%
EPS 56.66 55.67 54.31 47.63 40.48 31.65 5.73 42.21%
DPS 42.86 43.40 38.77 43.55 42.17 32.27 4.21 42.84%
NAPS 5.0672 4.3855 3.8059 3.501 2.7326 2.311 1.8504 16.74%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/06/10 30/06/09 -
Price 8.40 9.17 9.94 9.20 8.58 7.56 5.90 -
P/RPS 2.00 2.39 2.64 2.46 2.73 2.88 2.43 -2.94%
P/EPS 11.89 12.71 13.42 13.52 13.23 14.02 54.11 -20.77%
EY 8.41 7.87 7.45 7.40 7.56 7.13 1.85 26.20%
DY 6.36 6.13 5.32 6.76 7.87 7.28 1.36 26.75%
P/NAPS 1.33 1.61 1.92 1.84 1.96 1.92 1.68 -3.52%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 CAGR
Date 25/02/16 26/02/15 27/02/14 21/02/13 23/02/12 20/08/10 25/08/09 -
Price 8.64 9.16 9.70 8.93 8.70 8.13 6.52 -
P/RPS 2.06 2.39 2.58 2.39 2.77 3.10 2.69 -4.01%
P/EPS 12.23 12.69 13.10 13.12 13.41 15.07 59.80 -21.64%
EY 8.18 7.88 7.64 7.62 7.46 6.63 1.67 27.65%
DY 6.19 6.14 5.45 6.97 7.77 6.77 1.23 28.18%
P/NAPS 1.37 1.61 1.87 1.78 1.99 2.06 1.85 -4.51%

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