[MAYBANK] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 53.91%
YoY- 18.24%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Revenue 29,504,112 26,050,309 24,981,613 23,804,109 16,923,426 13,822,918 12,727,469 13.79%
PBT 6,775,445 6,680,597 6,567,995 5,946,551 5,144,587 4,011,314 2,495,959 16.59%
Tax -1,516,388 -1,779,906 -1,592,973 -1,565,728 -1,338,913 -1,017,897 -681,639 13.08%
NP 5,259,057 4,900,691 4,975,022 4,380,823 3,805,674 2,993,417 1,814,320 17.77%
-
NP to SH 5,183,857 4,785,222 4,820,291 4,286,029 3,624,963 2,905,693 1,810,014 17.55%
-
Tax Rate 22.38% 26.64% 24.25% 26.33% 26.03% 25.38% 27.31% -
Total Cost 24,245,055 21,149,618 20,006,591 19,423,286 13,117,752 10,829,501 10,913,149 13.05%
-
Net Worth 58,981,695 49,185,098 43,873,311 36,578,140 29,916,045 26,925,617 19,525,511 18.52%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Div 2,262,869 2,159,964 1,930,175 2,475,154 2,393,283 778,626 - -
Div Payout % 43.65% 45.14% 40.04% 57.75% 66.02% 26.80% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Net Worth 58,981,695 49,185,098 43,873,311 36,578,140 29,916,045 26,925,617 19,525,511 18.52%
NOSH 9,428,623 8,999,853 8,578,556 7,734,857 7,479,011 7,078,424 4,881,377 10.65%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
NP Margin 17.82% 18.81% 19.91% 18.40% 22.49% 21.66% 14.26% -
ROE 8.79% 9.73% 10.99% 11.72% 12.12% 10.79% 9.27% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
RPS 312.92 289.45 291.21 307.75 226.28 195.28 260.74 2.84%
EPS 54.98 53.17 56.19 55.45 48.47 41.05 32.91 8.20%
DPS 24.00 24.00 22.50 32.00 32.00 11.00 0.00 -
NAPS 6.2556 5.4651 5.1143 4.729 4.00 3.8039 4.00 7.11%
Adjusted Per Share Value based on latest NOSH - 7,852,903
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
RPS 244.50 215.88 207.03 197.27 140.25 114.55 105.47 13.79%
EPS 42.96 39.66 39.95 35.52 30.04 24.08 15.00 17.55%
DPS 18.75 17.90 16.00 20.51 19.83 6.45 0.00 -
NAPS 4.8879 4.076 3.6358 3.0313 2.4792 2.2314 1.6181 18.52%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 31/03/10 31/03/09 -
Price 8.56 9.96 9.84 9.01 8.00 7.47 3.86 -
P/RPS 2.74 3.44 3.38 2.93 3.54 3.83 1.48 9.93%
P/EPS 15.57 18.73 17.51 16.26 16.51 18.20 10.41 6.38%
EY 6.42 5.34 5.71 6.15 6.06 5.50 9.61 -6.01%
DY 2.80 2.41 2.29 3.55 4.00 1.47 0.00 -
P/NAPS 1.37 1.82 1.92 1.91 2.00 1.96 0.97 5.45%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Date 26/11/15 26/11/14 21/11/13 09/11/12 14/11/11 13/05/10 21/05/09 -
Price 8.48 9.67 9.55 9.02 8.25 7.72 5.20 -
P/RPS 2.71 3.34 3.28 2.93 3.65 3.95 1.99 4.86%
P/EPS 15.42 18.19 17.00 16.28 17.02 18.81 14.02 1.47%
EY 6.48 5.50 5.88 6.14 5.87 5.32 7.13 -1.45%
DY 2.83 2.48 2.36 3.55 3.88 1.42 0.00 -
P/NAPS 1.36 1.77 1.87 1.91 2.06 2.03 1.30 0.69%

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