[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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

673

MPI

MALAYSIAN PACIFIC INDUSTRIES

474

HLIND

HONG LEONG INDUSTRIES BHD

471

PTRANS

PERAK TRANSIT BERHAD

416

HARTA

HARTALEGA HOLDINGS BHD

371

MBSB

MALAYSIA BUILDING SOCIETY BHD

367

MYEG

MY E.G. SERVICES BHD

352

YTLPOWR

YTL POWER INTERNATIONAL BHD

320

NOTION

NOTION VTEC BHD

309

Daily Stocks

INGENIEU-WB

0.015

+0.01

535,900,300

HSI-HUZ

0.19

-0.015

178,695,600

HSI-CV8

0.155

+0.005

155,585,500

REVENUE

0.225

-0.005

77,226,800

DSONIC

0.52

+0.045

46,853,900

SINKUNG

0.155

+0.01

43,015,800

0.405

+0.01

32,697,600

TOPGLOV

1.17

-0.03

26,833,000

NOTION

0.885

+0.065

23,692,900

SPSETIA

1.52

-0.01

21,986,800

More active Stocks

MPI

35.10

+1.60

143,600

ALLIANZ

22.88

+0.80

19,700

ALLIANZ-PA

23.60

+0.70

9,500

HLIND

11.10

+0.26

131,700

TOYOVEN

1.16

+0.225

2,581,100

YTLPOWR

5.37

+0.19

8,310,800

DKSH

5.20

+0.19

275,300

HUMEIND

3.39

+0.16

1,194,700

HEIM

24.92

+0.16

37,900

GCB

3.54

+0.15

2,765,200

More gainer Stocks

AJI

15.74

-0.38

121,800

CARZO

0.105

-0.195

50,000

DLADY

32.56

-0.18

3,400

TENAGA

12.54

-0.12

433,000

KUAISHO-C17

0.08

-0.12

58,800

F&N

33.04

-0.12

17,000

SAM

5.73

-0.11

32,600

HLBANK

19.30

-0.10

238,100

PANAMY

19.60

-0.10

10,600

PARAGON

3.41

-0.09

15,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More