Maybank

Five-Year Group Financial Summary

  Group
FY 30 June FP 31 Dec FY 31 Dec
2009 2010 2011 2011 2012
OPERATING RESULT (RM' million)2
Operating revenue 17,586 18,560 21,040 12,892 27,532
Operating profit 3,064 5,249 6,135 3,497 7,742
Profit before taxation 1,674 5,370 6,270 3,571 7,895
Profit attributable to equity holders of the Bank 692 3,818 4,450 2,587 5,745
KEY STATEMENTS OF FINANCIAL POSITION DATA (RM’ million)2
Total assets 310,739 336,700 411,254 451,595 494,866
Financial investments portfolio3 70,132 68,885 76,871 84,669 92,820
Loans, advances and financing 186,252 205,894 255,018 276,253 311,825
Total liabilities 284,971 308,035 377,522 415,584 450,912
Deposits from customers 212,599 236,910 282,797 314,692 347,156
Commitments and contingencies 221,587 232,273 292,109 369,792 379,695
Paid-up capital 7,078 7,078 7,478 7,639 8,440
Shareholders' equity 24,899 27,877 32,395 34,456 42,229
SHARE INFORMATION2
Per share (sen)
  • Basic earnings4
  • Diluted earnings4
  • Gross dividend
  • Net assets (sen)
 
12.0
12.0
8.0
351.8
 
53.9
53.9
55.0
393.9
 
61.4
61.4
60.0
433.2
 
34.5
34.5
36.0
451.1

72.7
72.7
65.0
500.3
Share price as at 31 Dec/30 June (RM) 5.90 7.56 8.94 8.58 9.20
Market capitalisation (RM’million) 41,758 53,510 66,855 65,546 76,551
FINANCIAL RATIOS (%)2
Profitability Ratios/Market Share
  • Net interest margin on average interestearning assets
  • Net interest on average risk-weighted assets
  • Net return on average shareholders' funds
  • Net return on average assets
  • Net return on average risk-weighted assets
 
2.8
3.4
3.1
0.2
0.3
 
2.9
3.5
14.5
1.2
1.6
 
2.6
3.6
14.5
1.2
1.8
 
2.58
4.08
15.28
1.28
2.08

2.4
3.9
16.0
1.2
2.1
Cost to income ratio5 52.2 46.5 49.2 49.7 48.6
Domestic market share in:
  • Loans, advances and financing
  • Deposits from customers - Savings Account
  • Deposits from customers - Current Account
 
17.8
26.6
21.3
 
17.6
27.7
20.5
 
18.1
27.9
20.7
 
17.9
27.6
19.5
 
18.2
27.7
20.2
CAPITAL ADEQUACY RATIOS (%)2 (after deducting proposed final dividend)
Core capital ratio6 10.8 10.1–11.0 11.2–11.8 11.0–11.7 12.8–13.5
Risk-weighted capital ratio6 14.8 13.7–14.6 14.7–15.4 15.7–16.4 16.6–17.4
ASSET QUALITY RATIOS2
Net impaired loans/non-performing loans ratio (%) 1.6 1.2 2.3 1.9 1.1
Loan loss coverage (%) 112.9 124.5 82.3 86.9 105.6
Net loans to deposit ratio (%) 87.4 86.8 90.2 87.8 89.8
Deposits to shareholders' fund (times) 8.5 8.5 8.7 9.1 8.2
VALUATIONS ON SHARE2
Gross dividend yield (%) 1.4 7.3 6.7 4.2 7.1
Dividend payout ratio (%) 61.4 76.5 74.9 79.9 74.7
Price to earnings multiple (times)7 49.1 14.0 14.6 24.9 12.7
Price to book multiple (times) 1.7 1.9 2.1 1.9 1.8
  1. The results consist of six-months financial period ended 31 December 2011 due to the change of financial year end from 30 June to 31 December.
  2. Comparative figures were restated due to first-time adoption of Malaysian Financial Reporting Standards (“MFRS”) Framework and changes in accounting policies.
  3. Financial investments portfolio consists of financial assets at fair value through profit or loss, financial investments available-for-sale and financial investments held-to-maturity.
  4. Adjusted for rights issue completed on 30 April 2009 and bonus issue of 1:4 completed on 20 February 2008 and Maybank Group Employees’ Share Scheme relating to the Restricted Share Unit as at 31 December 2011.
  5. Cost to income ratio is computed using total cost over the net income. The total cost of the Group is the total overhead expenses, excluding amortisation of intangible assets for PT Bank International Indonesia Tbk and Maybank Kim Eng Holdings Limited.
  6. The capital adequacy ratios for Dec 2012, Dec 2011, June 2011 and June 2010 present the two range of extreme possibilities, i.e.
    1. where the full electable portion is not reinvested; and
    2. where the full electable portion is reinvested in new ordinary shares in accordance with the Dividend Reinvestment Plan.
  7. Price to earnings multiple (times); (2009) 12.8 times (before impairment of goodwill/associate).
  8. 8 Annualised.