[MAYBANK] YoY TTM Result on 31-Mar-2012 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

24-May-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Mar-2012 [#1]

Profit Trend

QoQ- 4.18%

YoY- 20.91%

Quarter Report

Maybank Group FS - Mar 12 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	CAGR
TTM Result
Revenue	36,539,599	33,490,725	31,850,579	26,405,682	20,055,958	18,419,000	13,782,085	16.18%
YoY %	9.10%	5.15%	20.62%	31.66%	8.89%	33.64%	-	-
Horiz. %	265.12%	243.00%	231.10%	191.59%	145.52%	133.64%	100.00%	-
PBT	9,145,808	8,950,656	8,128,456	7,194,193	5,901,032	1,948,732	3,953,742	13.76%
YoY %	2.18%	10.12%	12.99%	21.91%	202.81%	-50.71%	-	-
Horiz. %	231.32%	226.38%	205.59%	181.96%	149.25%	49.29%	100.00%	-
Tax	-2,157,255	-2,103,119	-2,017,147	-1,893,202	-1,559,463	-862,022	-1,132,607	10.41%
YoY %	-2.57%	-4.26%	-6.55%	-21.40%	-80.91%	23.89%	-	-
Horiz. %	190.47%	185.69%	178.10%	167.15%	137.69%	76.11%	100.00%	-
NP	6,988,553	6,847,537	6,111,309	5,300,991	4,341,569	1,086,710	2,821,135	14.97%
YoY %	2.06%	12.05%	15.29%	22.10%	299.51%	-61.48%	-	-
Horiz. %	247.72%	242.72%	216.63%	187.90%	153.89%	38.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,815,255	6,647,762	5,905,253	5,088,249	4,208,436	1,001,504	2,764,946	14.88%
YoY %	2.52%	12.57%	16.06%	20.91%	320.21%	-63.78%	-	-
Horiz. %	246.49%	240.43%	213.58%	184.03%	152.21%	36.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.59%	23.50%	24.82%	26.32%	26.43%	44.24%	28.65%	-
YoY %	0.38%	-5.32%	-5.70%	-0.42%	-40.26%	54.42%	-	-
Horiz. %	82.34%	82.02%	86.63%	91.87%	92.25%	154.42%	100.00%	-
Total Cost	29,551,046	26,643,188	25,739,270	21,104,691	15,714,389	17,332,290	10,960,950	16.48%
YoY %	10.91%	3.51%	21.96%	34.30%	-9.33%	58.13%	-	-
Horiz. %	269.60%	243.07%	234.83%	192.54%	143.37%	158.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	55,545,910	48,182,123	43,343,055	34,012,756	29,884,116	25,955,863	19,941,107	17.06%
YoY %	15.28%	11.16%	27.43%	13.82%	15.13%	30.16%	-	-
Horiz. %	278.55%	241.62%	217.36%	170.57%	149.86%	130.16%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	CAGR
Dividend
Div	5,235,797	4,677,287	5,253,669	5,087,797	5,118,987	507,668	1,560,458	20.46%
YoY %	11.94%	-10.97%	3.26%	-0.61%	908.33%	-67.47%	-	-
Horiz. %	335.53%	299.74%	336.67%	326.05%	328.04%	32.53%	100.00%	-
Div Payout %	76.82%	70.36%	88.97%	99.99%	121.64%	50.69%	56.44%	-
YoY %	9.18%	-20.92%	-11.02%	-17.80%	139.97%	-10.19%	-	-
Horiz. %	136.11%	124.66%	157.64%	177.16%	215.52%	89.81%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	CAGR
Equity
Net Worth	55,545,910	48,182,123	43,343,055	34,012,756	29,884,116	25,955,863	19,941,107	17.06%
YoY %	15.28%	11.16%	27.43%	13.82%	15.13%	30.16%	-	-
Horiz. %	278.55%	241.62%	217.36%	170.57%	149.86%	130.16%	100.00%	-
NOSH	9,306,978	8,853,427	8,428,729	7,639,711	7,324,358	7,077,070	4,882,022	10.43%
YoY %	5.12%	5.04%	10.33%	4.31%	3.49%	44.96%	-	-
Horiz. %	190.64%	181.35%	172.65%	156.49%	150.03%	144.96%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	19.13%	20.45%	19.19%	20.08%	21.65%	5.90%	20.47%	-
YoY %	-6.45%	6.57%	-4.43%	-7.25%	266.95%	-71.18%	-	-
Horiz. %	93.45%	99.90%	93.75%	98.09%	105.76%	28.82%	100.00%	-
ROE	12.27%	13.80%	13.62%	14.96%	14.08%	3.86%	13.87%	-
YoY %	-11.09%	1.32%	-8.96%	6.25%	264.77%	-72.17%	-	-
Horiz. %	88.46%	99.50%	98.20%	107.86%	101.51%	27.83%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	CAGR
Per Share
RPS	392.60	378.28	377.88	345.64	273.83	260.26	282.30	5.20%
YoY %	3.79%	0.11%	9.33%	26.22%	5.21%	-7.81%	-	-
Horiz. %	139.07%	134.00%	133.86%	122.44%	97.00%	92.19%	100.00%	-
EPS	73.23	75.09	70.06	66.60	57.46	14.15	56.64	4.03%
YoY %	-2.48%	7.18%	5.20%	15.91%	306.08%	-75.02%	-	-
Horiz. %	129.29%	132.57%	123.69%	117.58%	101.45%	24.98%	100.00%	-
DPS	56.26	52.83	62.33	66.60	69.89	7.17	31.96	9.08%
YoY %	6.49%	-15.24%	-6.41%	-4.71%	874.76%	-77.57%	-	-
Horiz. %	176.03%	165.30%	195.03%	208.39%	218.68%	22.43%	100.00%	-
NAPS	5.9682	5.4422	5.1423	4.4521	4.0801	3.6676	4.0846	6.00%
YoY %	9.67%	5.83%	15.50%	9.12%	11.25%	-10.21%	-	-
Horiz. %	146.11%	133.24%	125.89%	109.00%	99.89%	89.79%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 7,639,711
RPS	302.81	277.54	263.95	218.83	166.21	152.64	114.21	16.18%
YoY %	9.10%	5.15%	20.62%	31.66%	8.89%	33.65%	-	-
Horiz. %	265.13%	243.01%	231.11%	191.60%	145.53%	133.65%	100.00%	-
EPS	56.48	55.09	48.94	42.17	34.88	8.30	22.91	14.88%
YoY %	2.52%	12.57%	16.05%	20.90%	320.24%	-63.77%	-	-
Horiz. %	246.53%	240.46%	213.62%	184.07%	152.25%	36.23%	100.00%	-
DPS	43.39	38.76	43.54	42.16	42.42	4.21	12.93	20.46%
YoY %	11.95%	-10.98%	3.27%	-0.61%	907.60%	-67.44%	-	-
Horiz. %	335.58%	299.77%	336.74%	326.06%	328.07%	32.56%	100.00%	-
NAPS	4.6031	3.9929	3.5919	2.8187	2.4765	2.151	1.6525	17.06%
YoY %	15.28%	11.16%	27.43%	13.82%	15.13%	30.17%	-	-
Horiz. %	278.55%	241.63%	217.36%	170.57%	149.86%	130.17%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	30/09/09	30/09/08	-
Price	9.33	9.68	9.35	8.87	8.96	6.65	6.90	-
P/RPS	2.38	2.56	2.47	2.57	3.27	2.56	2.44	-0.38%
YoY %	-7.03%	3.64%	-3.89%	-21.41%	27.73%	4.92%	-	-
Horiz. %	97.54%	104.92%	101.23%	105.33%	134.02%	104.92%	100.00%	-
P/EPS	12.74	12.89	13.35	13.32	15.59	46.99	12.18	0.69%
YoY %	-1.16%	-3.45%	0.23%	-14.56%	-66.82%	285.80%	-	-
Horiz. %	104.60%	105.83%	109.61%	109.36%	128.00%	385.80%	100.00%	-
EY	7.85	7.76	7.49	7.51	6.41	2.13	8.21	-0.68%
YoY %	1.16%	3.60%	-0.27%	17.16%	200.94%	-74.06%	-	-
Horiz. %	95.62%	94.52%	91.23%	91.47%	78.08%	25.94%	100.00%	-
DY	6.03	5.46	6.67	7.51	7.80	1.08	4.63	4.14%
YoY %	10.44%	-18.14%	-11.19%	-3.72%	622.22%	-76.67%	-	-
Horiz. %	130.24%	117.93%	144.06%	162.20%	168.47%	23.33%	100.00%	-
P/NAPS	1.56	1.78	1.82	1.99	2.20	1.81	1.69	-1.22%
YoY %	-12.36%	-2.20%	-8.54%	-9.55%	21.55%	7.10%	-	-
Horiz. %	92.31%	105.33%	107.69%	117.75%	130.18%	107.10%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	28/05/15	29/05/14	23/05/13	24/05/12	12/05/11	12/11/09	11/11/08	-
Price	9.11	9.98	10.08	8.50	8.74	6.84	5.50	-
P/RPS	2.32	2.64	2.67	2.46	3.19	2.63	1.95	2.70%
YoY %	-12.12%	-1.12%	8.54%	-22.88%	21.29%	34.87%	-	-
Horiz. %	118.97%	135.38%	136.92%	126.15%	163.59%	134.87%	100.00%	-
P/EPS	12.44	13.29	14.39	12.76	15.21	48.33	9.71	3.88%
YoY %	-6.40%	-7.64%	12.77%	-16.11%	-68.53%	397.73%	-	-
Horiz. %	128.12%	136.87%	148.20%	131.41%	156.64%	497.73%	100.00%	-
EY	8.04	7.52	6.95	7.84	6.57	2.07	10.30	-3.73%
YoY %	6.91%	8.20%	-11.35%	19.33%	217.39%	-79.90%	-	-
Horiz. %	78.06%	73.01%	67.48%	76.12%	63.79%	20.10%	100.00%	-
DY	6.18	5.29	6.18	7.83	8.00	1.05	5.81	0.95%
YoY %	16.82%	-14.40%	-21.07%	-2.12%	661.90%	-81.93%	-	-
Horiz. %	106.37%	91.05%	106.37%	134.77%	137.69%	18.07%	100.00%	-
P/NAPS	1.53	1.83	1.96	1.91	2.14	1.86	1.35	1.94%
YoY %	-16.39%	-6.63%	2.62%	-10.75%	15.05%	37.78%	-	-
Horiz. %	113.33%	135.56%	145.19%	141.48%	158.52%	137.78%	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