[MAYBANK] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -11.56%
YoY- 17.97%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
Revenue 33,427,060 32,467,228 31,491,676 20,512,328 18,260,504 6,200,992 15,688,420 12.33%
PBT 8,831,152 8,506,904 7,578,288 6,302,292 4,624,860 3,527,096 4,056,408 12.70%
Tax -2,293,156 -2,273,724 -2,115,608 -1,557,244 -997,848 -1,244,072 -1,048,564 12.78%
NP 6,537,996 6,233,180 5,462,680 4,745,048 3,627,012 2,283,024 3,007,844 12.67%
-
NP to SH 6,406,340 6,024,856 5,387,524 4,570,400 3,527,212 2,288,692 2,941,716 12.71%
-
Tax Rate 25.97% 26.73% 27.92% 24.71% 21.58% 35.27% 25.85% -
Total Cost 26,889,064 26,234,048 26,028,996 15,767,280 14,633,492 3,917,968 12,680,576 12.25%
-
Net Worth 48,182,123 43,343,055 34,012,756 29,323,712 25,955,863 19,941,107 19,903,276 14.56%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 2,723,811 -
Div Payout % - - - - - - 92.59% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 48,182,123 43,343,055 34,012,756 29,323,712 25,955,863 19,941,107 19,903,276 14.56%
NOSH 8,853,427 8,428,729 7,639,711 7,187,008 7,077,070 4,882,022 3,891,158 13.47%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 19.56% 19.20% 17.35% 23.13% 19.86% 36.82% 19.17% -
ROE 13.30% 13.90% 15.84% 15.59% 13.59% 11.48% 14.78% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
RPS 377.56 385.20 412.21 285.41 258.02 127.02 403.18 -1.00%
EPS 72.36 71.48 70.52 62.40 49.84 46.88 75.60 -0.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 70.00 -
NAPS 5.4422 5.1423 4.4521 4.0801 3.6676 4.0846 5.115 0.95%
Adjusted Per Share Value based on latest NOSH - 7,324,358
31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
RPS 277.07 269.12 261.03 170.03 151.36 51.40 130.04 12.33%
EPS 53.10 49.94 44.66 37.88 29.24 18.97 24.38 12.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 22.58 -
NAPS 3.9938 3.5927 2.8193 2.4306 2.1515 1.6529 1.6498 14.55%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 30/09/09 30/09/08 28/09/07 -
Price 9.68 9.35 8.87 8.96 6.65 6.90 11.00 -
P/RPS 2.56 2.43 2.15 3.14 2.58 5.43 2.73 -0.98%
P/EPS 13.38 13.08 12.58 14.09 13.34 14.72 14.55 -1.28%
EY 7.48 7.64 7.95 7.10 7.49 6.79 6.87 1.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.36 -
P/NAPS 1.78 1.82 1.99 2.20 1.81 1.69 2.15 -2.86%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
Date 29/05/14 23/05/13 24/05/12 12/05/11 12/11/09 11/11/08 15/11/07 -
Price 9.98 10.08 8.50 8.74 6.84 5.50 11.40 -
P/RPS 2.64 2.62 2.06 3.06 2.65 4.33 2.83 -1.06%
P/EPS 13.79 14.10 12.05 13.74 13.72 11.73 15.08 -1.36%
EY 7.25 7.09 8.30 7.28 7.29 8.52 6.63 1.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.14 -
P/NAPS 1.83 1.96 1.91 2.14 1.86 1.35 2.23 -2.99%

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