[MAYBANK] QoQ Annualized Quarter Result on 30-Sep-2010

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

12-Nov-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Sep-2010

Profit Trend

QoQ- 61.56%

YoY- 74.89%

Quarter Report

Maybank Group FS - Sept 10 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Annualized Quarter Result
Revenue	10,849,081	20,512,328	24,457,351	30,011,538	18,560,232	18,430,557	18,472,928	-29.93%
YoY %	-47.11%	-16.13%	-18.51%	61.70%	0.70%	-0.23%	-	-
Horiz. %	58.73%	111.04%	132.40%	162.46%	100.47%	99.77%	100.00%	-
PBT	3,304,102	6,302,292	7,119,276	8,426,070	5,370,408	5,348,418	5,112,338	-25.30%
YoY %	-47.57%	-11.48%	-15.51%	56.90%	0.41%	4.62%	-	-
Horiz. %	64.63%	123.28%	139.26%	164.82%	105.05%	104.62%	100.00%	-
Tax	-864,618	-1,557,244	-1,886,618	-2,104,230	-1,401,958	-1,357,196	-1,252,072	-21.92%
YoY %	44.48%	17.46%	10.34%	-50.09%	-3.30%	-8.40%	-	-
Horiz. %	69.05%	124.37%	150.68%	168.06%	111.97%	108.40%	100.00%	-
NP	2,439,484	4,745,048	5,232,657	6,321,840	3,968,450	3,991,222	3,860,266	-26.42%
YoY %	-48.59%	-9.32%	-17.23%	59.30%	-0.57%	3.39%	-	-
Horiz. %	63.19%	122.92%	135.55%	163.77%	102.80%	103.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,296,916	4,570,400	5,168,068	6,168,684	3,818,167	3,874,257	3,750,610	-27.94%
YoY %	-49.74%	-11.56%	-16.22%	61.56%	-1.45%	3.30%	-	-
Horiz. %	61.24%	121.86%	137.79%	164.47%	101.80%	103.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.17%	24.71%	26.50%	24.97%	26.11%	25.38%	24.49%	-
YoY %	5.91%	-6.75%	6.13%	-4.37%	2.88%	3.63%	-	-
Horiz. %	106.86%	100.90%	108.21%	101.96%	106.61%	103.63%	100.00%	-
Total Cost	8,409,597	15,767,280	19,224,693	23,689,698	14,591,782	14,439,334	14,612,662	-30.88%
YoY %	-46.66%	-17.98%	-18.85%	62.35%	1.06%	-1.19%	-	-
Horiz. %	57.55%	107.90%	131.56%	162.12%	99.86%	98.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,552,758	29,323,712	28,121,840	28,308,160	27,879,557	26,925,616	26,895,412	13.61%
YoY %	11.01%	4.27%	-0.66%	1.54%	3.54%	0.11%	-	-
Horiz. %	121.03%	109.03%	104.56%	105.25%	103.66%	100.11%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	2,318,985	-	4,783,666	-	3,893,199	1,038,168	1,556,856	30.52%
YoY %	0.00%	-	0.00%	-	275.01%	-33.32%	-	-
Horiz. %	148.95%	-	307.26%	-	250.07%	66.68%	100.00%	-
Div Payout %	100.96%	-	92.56%	-	101.97%	26.80%	41.51%	-
YoY %	0.00%	-	0.00%	-	280.49%	-35.44%	-	-
Horiz. %	243.22%	-	222.98%	-	245.65%	64.56%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	32,552,758	29,323,712	28,121,840	28,308,160	27,879,557	26,925,616	26,895,412	13.61%
YoY %	11.01%	4.27%	-0.66%	1.54%	3.54%	0.11%	-	-
Horiz. %	121.03%	109.03%	104.56%	105.25%	103.66%	100.11%	100.00%	-
NOSH	7,246,829	7,187,008	7,118,552	7,075,801	7,078,544	7,078,423	7,076,622	1.60%
YoY %	0.83%	0.96%	0.60%	-0.04%	0.00%	0.03%	-	-
Horiz. %	102.41%	101.56%	100.59%	99.99%	100.03%	100.03%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	22.49%	23.13%	21.40%	21.06%	21.38%	21.66%	20.90%	-
YoY %	-2.77%	8.08%	1.61%	-1.50%	-1.29%	3.64%	-	-
Horiz. %	107.61%	110.67%	102.39%	100.77%	102.30%	103.64%	100.00%	-
ROE	7.06%	15.59%	18.38%	21.79%	13.70%	14.39%	13.95%	-
YoY %	-54.71%	-15.18%	-15.65%	59.05%	-4.79%	3.15%	-	-
Horiz. %	50.61%	111.76%	131.76%	156.20%	98.21%	103.15%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	149.71	285.41	343.57	424.14	262.20	260.38	261.04	-31.04%
YoY %	-47.55%	-16.93%	-19.00%	61.76%	0.70%	-0.25%	-	-
Horiz. %	57.35%	109.34%	131.62%	162.48%	100.44%	99.75%	100.00%	-
EPS	31.15	62.40	72.60	87.18	53.94	54.73	53.00	-29.90%
YoY %	-50.08%	-14.05%	-16.72%	61.62%	-1.44%	3.26%	-	-
Horiz. %	58.77%	117.74%	136.98%	164.49%	101.77%	103.26%	100.00%	-
DPS	32.00	0.00	67.20	0.00	55.00	14.67	22.00	28.46%
YoY %	0.00%	0.00%	0.00%	0.00%	274.91%	-33.32%	-	-
Horiz. %	145.45%	0.00%	305.45%	0.00%	250.00%	66.68%	100.00%	-
NAPS	4.492	4.0801	3.9505	4.0007	3.9386	3.8039	3.8006	11.82%
YoY %	10.10%	3.28%	-1.25%	1.58%	3.54%	0.09%	-	-
Horiz. %	118.19%	107.35%	103.94%	105.26%	103.63%	100.09%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 7,075,801
RPS	89.91	169.99	202.68	248.71	153.81	152.74	153.09	-29.93%
YoY %	-47.11%	-16.13%	-18.51%	61.70%	0.70%	-0.23%	-	-
Horiz. %	58.73%	111.04%	132.39%	162.46%	100.47%	99.77%	100.00%	-
EPS	19.03	37.88	42.83	51.12	31.64	32.11	31.08	-27.95%
YoY %	-49.76%	-11.56%	-16.22%	61.57%	-1.46%	3.31%	-	-
Horiz. %	61.23%	121.88%	137.81%	164.48%	101.80%	103.31%	100.00%	-
DPS	19.22	0.00	39.64	0.00	32.26	8.60	12.90	30.54%
YoY %	0.00%	0.00%	0.00%	0.00%	275.12%	-33.33%	-	-
Horiz. %	148.99%	0.00%	307.29%	0.00%	250.08%	66.67%	100.00%	-
NAPS	2.6977	2.4301	2.3305	2.3459	2.3104	2.2314	2.2288	13.61%
YoY %	11.01%	4.27%	-0.66%	1.54%	3.54%	0.12%	-	-
Horiz. %	121.04%	109.03%	104.56%	105.25%	103.66%	100.12%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	8.94	8.96	8.50	8.80	7.56	7.47	6.86	-
P/RPS	5.97	3.14	2.47	2.07	2.88	2.87	2.63	72.98%
YoY %	90.13%	27.13%	19.32%	-28.12%	0.35%	9.13%	-	-
Horiz. %	227.00%	119.39%	93.92%	78.71%	109.51%	109.13%	100.00%	-
P/EPS	28.21	14.09	11.71	10.09	14.02	13.65	12.94	68.37%
YoY %	100.21%	20.32%	16.06%	-28.03%	2.71%	5.49%	-	-
Horiz. %	218.01%	108.89%	90.49%	77.98%	108.35%	105.49%	100.00%	-
EY	3.55	7.10	8.54	9.91	7.13	7.33	7.73	-40.55%
YoY %	-50.00%	-16.86%	-13.82%	38.99%	-2.73%	-5.17%	-	-
Horiz. %	45.92%	91.85%	110.48%	128.20%	92.24%	94.83%	100.00%	-
DY	3.58	0.00	7.91	0.00	7.28	1.96	3.21	7.56%
YoY %	0.00%	0.00%	0.00%	0.00%	271.43%	-38.94%	-	-
Horiz. %	111.53%	0.00%	246.42%	0.00%	226.79%	61.06%	100.00%	-
P/NAPS	1.99	2.20	2.15	2.20	1.92	1.96	1.80	6.93%
YoY %	-9.55%	2.33%	-2.27%	14.58%	-2.04%	8.89%	-	-
Horiz. %	110.56%	122.22%	119.44%	122.22%	106.67%	108.89%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	22/08/11	12/05/11	21/02/11	12/11/10	20/08/10	13/05/10	09/02/10	-
Price	8.64	8.74	8.86	9.20	8.13	7.72	6.72	-
P/RPS	5.77	3.06	2.58	2.17	3.10	2.96	2.57	71.71%
YoY %	88.56%	18.60%	18.89%	-30.00%	4.73%	15.18%	-	-
Horiz. %	224.51%	119.07%	100.39%	84.44%	120.62%	115.18%	100.00%	-
P/EPS	27.26	13.74	12.20	10.55	15.07	14.10	12.68	66.80%
YoY %	98.40%	12.62%	15.64%	-29.99%	6.88%	11.20%	-	-
Horiz. %	214.98%	108.36%	96.21%	83.20%	118.85%	111.20%	100.00%	-
EY	3.67	7.28	8.19	9.48	6.63	7.09	7.89	-40.05%
YoY %	-49.59%	-11.11%	-13.61%	42.99%	-6.49%	-10.14%	-	-
Horiz. %	46.51%	92.27%	103.80%	120.15%	84.03%	89.86%	100.00%	-
DY	3.70	0.00	7.58	0.00	6.77	1.90	3.27	8.60%
YoY %	0.00%	0.00%	0.00%	0.00%	256.32%	-41.90%	-	-
Horiz. %	113.15%	0.00%	231.80%	0.00%	207.03%	58.10%	100.00%	-
P/NAPS	1.92	2.14	2.24	2.30	2.06	2.03	1.77	5.58%
YoY %	-10.28%	-4.46%	-2.61%	11.65%	1.48%	14.69%	-	-
Horiz. %	108.47%	120.90%	126.55%	129.94%	116.38%	114.69%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 16:50:00

ADX

10 Mins

BUY

2024-05-20 16:50:00

ADX

5 Mins

BUY

2024-05-20 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-20 16:45:00

ADX

5 Mins

SELL

2024-05-20 16:10:00

ADX

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MBSB

MALAYSIA BUILDING SOCIETY BHD

366

MPI

MALAYSIAN PACIFIC INDUSTRIES

344

PTRANS

PERAK TRANSIT BERHAD

309

TOPGLOV

TOP GLOVE CORPORATION BHD

303

HLIND

HONG LEONG INDUSTRIES BHD

296

YTLPOWR

YTL POWER INTERNATIONAL BHD

273

NOTION

NOTION VTEC BHD

262

DNEX

DAGANG NEXCHANGE BERHAD

251

PBBANK

PUBLIC BANK BHD

250

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More