[MAYBANK] QoQ Annualized Quarter 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- 10.31%

YoY- 17.88%

Quarter Report

Maybank Group FS - Mar 12 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Annualized Quarter Result
Revenue	31,227,230	31,738,812	31,596,032	31,491,676	23,741,282	22,564,568	10,849,081	101.69%
YoY %	-1.61%	0.45%	0.33%	32.65%	5.21%	107.99%	-	-
Horiz. %	287.83%	292.55%	291.23%	290.27%	218.83%	207.99%	100.00%	-
PBT	7,896,302	7,928,734	7,842,080	7,578,288	6,875,194	6,859,449	3,304,102	78.27%
YoY %	-0.41%	1.10%	3.48%	10.23%	0.23%	107.60%	-	-
Horiz. %	238.98%	239.97%	237.34%	229.36%	208.08%	207.60%	100.00%	-
Tax	-1,977,618	-2,087,637	-2,150,538	-2,115,608	-1,753,611	-1,785,217	-864,618	73.16%
YoY %	5.27%	2.92%	-1.65%	-20.64%	1.77%	-106.47%	-	-
Horiz. %	228.73%	241.45%	248.73%	244.69%	202.82%	206.47%	100.00%	-
NP	5,918,684	5,841,097	5,691,542	5,462,680	5,121,583	5,074,232	2,439,484	80.07%
YoY %	1.33%	2.63%	4.19%	6.66%	0.93%	108.00%	-	-
Horiz. %	242.62%	239.44%	233.31%	223.93%	209.95%	208.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,745,920	5,714,705	5,569,574	5,387,524	4,883,968	4,833,284	2,296,916	83.76%
YoY %	0.55%	2.61%	3.38%	10.31%	1.05%	110.42%	-	-
Horiz. %	250.16%	248.80%	242.48%	234.55%	212.63%	210.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.04%	26.33%	27.42%	27.92%	25.51%	26.03%	26.17%	-
YoY %	-4.90%	-3.98%	-1.79%	9.45%	-2.00%	-0.53%	-	-
Horiz. %	95.68%	100.61%	104.78%	106.69%	97.48%	99.47%	100.00%	-
Total Cost	25,308,546	25,897,714	25,904,490	26,028,996	18,619,699	17,490,336	8,409,597	107.75%
YoY %	-2.27%	-0.03%	-0.48%	39.79%	6.46%	107.98%	-	-
Horiz. %	300.95%	307.95%	308.03%	309.52%	221.41%	207.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	39,422,461	36,578,140	35,750,798	34,012,756	33,847,812	29,916,045	32,552,758	13.54%
YoY %	7.78%	2.31%	5.11%	0.49%	13.14%	-8.10%	-	-
Horiz. %	121.10%	112.37%	109.82%	104.49%	103.98%	91.90%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	5,137,661	3,300,205	4,911,878	-	5,103,099	3,191,044	2,318,985	69.53%
YoY %	55.68%	-32.81%	0.00%	-	59.92%	37.61%	-	-
Horiz. %	221.55%	142.31%	211.81%	-	220.06%	137.61%	100.00%	-
Div Payout %	89.41%	57.75%	88.19%	-	104.49%	66.02%	100.96%	-
YoY %	54.82%	-34.52%	0.00%	-	58.27%	-34.61%	-	-
Horiz. %	88.56%	57.20%	87.35%	-	103.50%	65.39%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	39,422,461	36,578,140	35,750,798	34,012,756	33,847,812	29,916,045	32,552,758	13.54%
YoY %	7.78%	2.31%	5.11%	0.49%	13.14%	-8.10%	-	-
Horiz. %	121.10%	112.37%	109.82%	104.49%	103.98%	91.90%	100.00%	-
NOSH	7,904,094	7,734,857	7,674,810	7,639,711	7,504,558	7,479,011	7,246,829	5.93%
YoY %	2.19%	0.78%	0.46%	1.80%	0.34%	3.20%	-	-
Horiz. %	109.07%	106.73%	105.91%	105.42%	103.56%	103.20%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	18.95%	18.40%	18.01%	17.35%	21.57%	22.49%	22.49%	-
YoY %	2.99%	2.17%	3.80%	-19.56%	-4.09%	0.00%	-	-
Horiz. %	84.26%	81.81%	80.08%	77.15%	95.91%	100.00%	100.00%	-
ROE	14.58%	15.62%	15.58%	15.84%	14.43%	16.16%	7.06%	-
YoY %	-6.66%	0.26%	-1.64%	9.77%	-10.71%	128.90%	-	-
Horiz. %	206.52%	221.25%	220.68%	224.36%	204.39%	228.90%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	395.08	410.33	411.68	412.21	316.36	301.71	149.71	90.40%
YoY %	-3.72%	-0.33%	-0.13%	30.30%	4.86%	101.53%	-	-
Horiz. %	263.90%	274.08%	274.98%	275.34%	211.32%	201.53%	100.00%	-
EPS	72.69	73.93	72.56	70.52	65.08	64.63	31.15	75.48%
YoY %	-1.68%	1.89%	2.89%	8.36%	0.70%	107.48%	-	-
Horiz. %	233.35%	237.34%	232.94%	226.39%	208.92%	207.48%	100.00%	-
DPS	65.00	42.67	64.00	0.00	68.00	42.67	32.00	60.04%
YoY %	52.33%	-33.33%	0.00%	0.00%	59.36%	33.34%	-	-
Horiz. %	203.12%	133.34%	200.00%	0.00%	212.50%	133.34%	100.00%	-
NAPS	4.9876	4.729	4.6582	4.4521	4.5103	4.00	4.492	7.19%
YoY %	5.47%	1.52%	4.63%	-1.29%	12.76%	-10.95%	-	-
Horiz. %	111.03%	105.28%	103.70%	99.11%	100.41%	89.05%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 7,639,711
RPS	258.84	263.08	261.90	261.03	196.79	187.04	89.93	101.69%
YoY %	-1.61%	0.45%	0.33%	32.64%	5.21%	107.98%	-	-
Horiz. %	287.82%	292.54%	291.23%	290.26%	218.83%	207.98%	100.00%	-
EPS	47.63	47.37	46.17	44.66	40.48	40.06	19.04	83.76%
YoY %	0.55%	2.60%	3.38%	10.33%	1.05%	110.40%	-	-
Horiz. %	250.16%	248.79%	242.49%	234.56%	212.61%	210.40%	100.00%	-
DPS	42.59	27.36	40.71	0.00	42.30	26.45	19.22	69.55%
YoY %	55.67%	-32.79%	0.00%	0.00%	59.92%	37.62%	-	-
Horiz. %	221.59%	142.35%	211.81%	0.00%	220.08%	137.62%	100.00%	-
NAPS	3.2677	3.0319	2.9634	2.8193	2.8056	2.4797	2.6983	13.54%
YoY %	7.78%	2.31%	5.11%	0.49%	13.14%	-8.10%	-	-
Horiz. %	121.10%	112.36%	109.82%	104.48%	103.98%	91.90%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	9.20	9.01	8.70	8.87	8.58	8.00	8.94	-
P/RPS	2.33	2.20	2.11	2.15	2.71	2.65	5.97	-46.44%
YoY %	5.91%	4.27%	-1.86%	-20.66%	2.26%	-55.61%	-	-
Horiz. %	39.03%	36.85%	35.34%	36.01%	45.39%	44.39%	100.00%	-
P/EPS	12.66	12.20	11.99	12.58	13.18	12.38	28.21	-41.24%
YoY %	3.77%	1.75%	-4.69%	-4.55%	6.46%	-56.11%	-	-
Horiz. %	44.88%	43.25%	42.50%	44.59%	46.72%	43.89%	100.00%	-
EY	7.90	8.20	8.34	7.95	7.59	8.08	3.55	70.03%
YoY %	-3.66%	-1.68%	4.91%	4.74%	-6.06%	127.61%	-	-
Horiz. %	222.54%	230.99%	234.93%	223.94%	213.80%	227.61%	100.00%	-
DY	7.07	4.74	7.36	0.00	7.93	5.33	3.58	57.08%
YoY %	49.16%	-35.60%	0.00%	0.00%	48.78%	48.88%	-	-
Horiz. %	197.49%	132.40%	205.59%	0.00%	221.51%	148.88%	100.00%	-
P/NAPS	1.84	1.91	1.87	1.99	1.90	2.00	1.99	-5.06%
YoY %	-3.66%	2.14%	-6.03%	4.74%	-5.00%	0.50%	-	-
Horiz. %	92.46%	95.98%	93.97%	100.00%	95.48%	100.50%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	21/02/13	09/11/12	16/08/12	24/05/12	23/02/12	14/11/11	22/08/11	-
Price	8.93	9.02	8.94	8.50	8.70	8.25	8.64	-
P/RPS	2.26	2.20	2.17	2.06	2.75	2.73	5.77	-46.31%
YoY %	2.73%	1.38%	5.34%	-25.09%	0.73%	-52.69%	-	-
Horiz. %	39.17%	38.13%	37.61%	35.70%	47.66%	47.31%	100.00%	-
P/EPS	12.28	12.21	12.32	12.05	13.37	12.77	27.26	-41.09%
YoY %	0.57%	-0.89%	2.24%	-9.87%	4.70%	-53.15%	-	-
Horiz. %	45.05%	44.79%	45.19%	44.20%	49.05%	46.85%	100.00%	-
EY	8.14	8.19	8.12	8.30	7.48	7.83	3.67	69.66%
YoY %	-0.61%	0.86%	-2.17%	10.96%	-4.47%	113.35%	-	-
Horiz. %	221.80%	223.16%	221.25%	226.16%	203.81%	213.35%	100.00%	-
DY	7.28	4.73	7.16	0.00	7.82	5.17	3.70	56.69%
YoY %	53.91%	-33.94%	0.00%	0.00%	51.26%	39.73%	-	-
Horiz. %	196.76%	127.84%	193.51%	0.00%	211.35%	139.73%	100.00%	-
P/NAPS	1.79	1.91	1.92	1.91	1.93	2.06	1.92	-4.54%
YoY %	-6.28%	-0.52%	0.52%	-1.04%	-6.31%	7.29%	-	-
Horiz. %	93.23%	99.48%	100.00%	99.48%	100.52%	107.29%	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