[MAYBANK] YoY TTM 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- 3.22%
YoY- 16.73%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Revenue 39,165,809 34,319,473 32,784,185 30,541,527 22,112,066 18,681,786 15,037,794 15.85%
PBT 9,206,431 8,982,196 8,517,746 7,677,158 6,706,607 3,189,646 3,514,694 15.95%
Tax -1,937,022 -2,285,194 -2,004,863 -1,980,426 -1,774,299 -1,259,836 -943,629 11.69%
NP 7,269,409 6,697,002 6,512,883 5,696,732 4,932,308 1,929,810 2,571,065 17.32%
-
NP to SH 7,115,090 6,517,322 6,280,182 5,545,034 4,750,211 1,787,553 2,513,227 17.35%
-
Tax Rate 21.04% 25.44% 23.54% 25.80% 26.46% 39.50% 26.85% -
Total Cost 31,896,400 27,622,471 26,271,302 24,844,795 17,179,758 16,751,976 12,466,729 15.53%
-
Net Worth 59,603,594 49,877,749 44,545,246 37,136,383 29,916,045 26,919,593 19,525,973 18.71%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Div 5,340,380 4,906,783 4,720,732 5,178,707 4,381,228 1,286,053 976,006 29.86%
Div Payout % 75.06% 75.29% 75.17% 93.39% 92.23% 71.94% 38.83% -
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 59,603,594 49,877,749 44,545,246 37,136,383 29,916,045 26,919,593 19,525,973 18.71%
NOSH 9,528,037 9,126,594 8,709,940 7,852,903 7,479,011 7,076,840 4,881,493 10.82%
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 18.56% 19.51% 19.87% 18.65% 22.31% 10.33% 17.10% -
ROE 11.94% 13.07% 14.10% 14.93% 15.88% 6.64% 12.87% -
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 411.06 376.04 376.40 388.92 295.65 263.98 308.06 4.53%
EPS 74.68 71.41 72.10 70.61 63.51 25.26 51.48 5.88%
DPS 56.05 53.76 54.20 65.95 58.58 18.17 20.00 17.16%
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 324.57 284.41 271.69 253.10 183.24 154.82 124.62 15.85%
EPS 58.96 54.01 52.04 45.95 39.37 14.81 20.83 17.34%
DPS 44.26 40.66 39.12 42.92 36.31 10.66 8.09 29.86%
NAPS 4.9394 4.1334 3.6915 3.0775 2.4792 2.2309 1.6181 18.71%
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 2.08 2.65 2.61 2.32 2.71 2.83 1.25 8.14%
P/EPS 11.46 13.95 13.65 12.76 12.60 29.57 7.50 6.73%
EY 8.72 7.17 7.33 7.84 7.94 3.38 13.34 -6.32%
DY 6.55 5.40 5.51 7.32 7.32 2.43 5.18 3.67%
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 2.06 2.57 2.54 2.32 2.79 2.92 1.69 3.09%
P/EPS 11.36 13.54 13.24 12.77 12.99 30.56 10.10 1.82%
EY 8.81 7.38 7.55 7.83 7.70 3.27 9.90 -1.77%
DY 6.61 5.56 5.68 7.31 7.10 2.35 3.85 8.66%
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