[MAYBANK] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

20-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- -0.3%

YoY- 7.75%

Quarter Report

Maybank Group FS -Dec07(BOD).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	6,200,992	16,153,942	15,548,536	15,847,750	15,688,420	15,179,312	14,621,618	-43.46%
YoY %	-61.61%	3.89%	-1.89%	1.02%	3.35%	3.81%	-	-
Horiz. %	42.41%	110.48%	106.34%	108.39%	107.30%	103.81%	100.00%	-
PBT	3,527,096	4,086,070	4,089,780	4,094,662	4,056,408	4,363,698	4,043,198	-8.67%
YoY %	-13.68%	-0.09%	-0.12%	0.94%	-7.04%	7.93%	-	-
Horiz. %	87.24%	101.06%	101.15%	101.27%	100.33%	107.93%	100.00%	-
Tax	-1,244,072	-1,083,730	-1,095,653	-1,138,378	-1,048,564	-1,110,827	-1,130,029	6.60%
YoY %	-14.80%	1.09%	3.75%	-8.57%	5.61%	1.70%	-	-
Horiz. %	110.09%	95.90%	96.96%	100.74%	92.79%	98.30%	100.00%	-
NP	2,283,024	3,002,340	2,994,126	2,956,284	3,007,844	3,252,871	2,913,169	-14.96%
YoY %	-23.96%	0.27%	1.28%	-1.71%	-7.53%	11.66%	-	-
Horiz. %	78.37%	103.06%	102.78%	101.48%	103.25%	111.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,288,692	2,928,202	2,966,652	2,932,766	2,941,716	3,178,372	2,834,088	-13.24%
YoY %	-21.84%	-1.30%	1.16%	-0.30%	-7.45%	12.15%	-	-
Horiz. %	80.76%	103.32%	104.68%	103.48%	103.80%	112.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.27%	26.52%	26.79%	27.80%	25.85%	25.46%	27.95%	-
YoY %	32.99%	-1.01%	-3.63%	7.54%	1.53%	-8.91%	-	-
Horiz. %	126.19%	94.88%	95.85%	99.46%	92.49%	91.09%	100.00%	-
Total Cost	3,917,968	13,151,602	12,554,409	12,891,466	12,680,576	11,926,441	11,708,449	-51.70%
YoY %	-70.21%	4.76%	-2.61%	1.66%	6.32%	1.86%	-	-
Horiz. %	33.46%	112.33%	107.23%	110.10%	108.30%	101.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,941,107	19,273,592	19,714,077	19,418,866	19,903,276	15,198,683	15,343,510	19.03%
YoY %	3.46%	-2.23%	1.52%	-2.43%	30.95%	-0.94%	-	-
Horiz. %	129.96%	125.61%	128.48%	126.56%	129.72%	99.06%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	-	2,558,764	2,111,149	2,530,931	2,723,811	3,079,071	2,045,801	-
YoY %	-	21.20%	-16.59%	-7.08%	-11.54%	50.51%	-	-
Horiz. %	-	125.07%	103.19%	123.71%	133.14%	150.51%	100.00%	-
Div Payout %	-	87.38%	71.16%	86.30%	92.59%	96.88%	72.19%	-
YoY %	-	22.79%	-17.54%	-6.79%	-4.43%	34.20%	-	-
Horiz. %	-	121.04%	98.57%	119.55%	128.26%	134.20%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	19,941,107	19,273,592	19,714,077	19,418,866	19,903,276	15,198,683	15,343,510	19.03%
YoY %	3.46%	-2.23%	1.52%	-2.43%	30.95%	-0.94%	-	-
Horiz. %	129.96%	125.61%	128.48%	126.56%	129.72%	99.06%	100.00%	-
NOSH	4,882,022	4,873,838	4,871,883	3,893,741	3,891,158	3,848,839	3,835,877	17.39%
YoY %	0.17%	0.04%	25.12%	0.07%	1.10%	0.34%	-	-
Horiz. %	127.27%	127.06%	127.01%	101.51%	101.44%	100.34%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	36.82%	18.59%	19.26%	18.65%	19.17%	21.43%	19.92%	-
YoY %	98.06%	-3.48%	3.27%	-2.71%	-10.55%	7.58%	-	-
Horiz. %	184.84%	93.32%	96.69%	93.62%	96.23%	107.58%	100.00%	-
ROE	11.48%	15.19%	15.05%	15.10%	14.78%	20.91%	18.47%	-
YoY %	-24.42%	0.93%	-0.33%	2.17%	-29.32%	13.21%	-	-
Horiz. %	62.15%	82.24%	81.48%	81.75%	80.02%	113.21%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	127.02	331.44	319.15	407.01	403.18	394.39	381.18	-51.83%
YoY %	-61.68%	3.85%	-21.59%	0.95%	2.23%	3.47%	-	-
Horiz. %	33.32%	86.95%	83.73%	106.78%	105.77%	103.47%	100.00%	-
EPS	46.88	60.08	60.89	75.32	75.60	66.07	59.11	-14.28%
YoY %	-21.97%	-1.33%	-19.16%	-0.37%	14.42%	11.77%	-	-
Horiz. %	79.31%	101.64%	103.01%	127.42%	127.90%	111.77%	100.00%	-
DPS	0.00	52.50	43.33	65.00	70.00	80.00	53.33	-
YoY %	0.00%	21.16%	-33.34%	-7.14%	-12.50%	50.01%	-	-
Horiz. %	0.00%	98.44%	81.25%	121.88%	131.26%	150.01%	100.00%	-
NAPS	4.0846	3.9545	4.0465	4.9872	5.115	3.9489	4.00	1.40%
YoY %	3.29%	-2.27%	-18.86%	-2.50%	29.53%	-1.28%	-	-
Horiz. %	102.11%	98.86%	101.16%	124.68%	127.88%	98.72%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,896,343
RPS	51.39	133.87	128.85	131.33	130.01	125.79	121.17	-43.46%
YoY %	-61.61%	3.90%	-1.89%	1.02%	3.35%	3.81%	-	-
Horiz. %	42.41%	110.48%	106.34%	108.38%	107.30%	103.81%	100.00%	-
EPS	18.97	24.27	24.58	24.30	24.38	26.34	23.49	-13.24%
YoY %	-21.84%	-1.26%	1.15%	-0.33%	-7.44%	12.13%	-	-
Horiz. %	80.76%	103.32%	104.64%	103.45%	103.79%	112.13%	100.00%	-
DPS	0.00	21.20	17.50	20.97	22.57	25.52	16.95	-
YoY %	0.00%	21.14%	-16.55%	-7.09%	-11.56%	50.56%	-	-
Horiz. %	0.00%	125.07%	103.24%	123.72%	133.16%	150.56%	100.00%	-
NAPS	1.6525	1.5972	1.6337	1.6093	1.6494	1.2595	1.2715	19.03%
YoY %	3.46%	-2.23%	1.52%	-2.43%	30.96%	-0.94%	-	-
Horiz. %	129.96%	125.62%	128.49%	126.57%	129.72%	99.06%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	6.90	7.05	8.45	11.50	11.00	12.00	12.80	-
P/RPS	5.43	2.13	2.65	2.83	2.73	3.04	3.36	37.59%
YoY %	154.93%	-19.62%	-6.36%	3.66%	-10.20%	-9.52%	-	-
Horiz. %	161.61%	63.39%	78.87%	84.23%	81.25%	90.48%	100.00%	-
P/EPS	14.72	11.73	13.88	15.27	14.55	14.53	17.32	-10.24%
YoY %	25.49%	-15.49%	-9.10%	4.95%	0.14%	-16.11%	-	-
Horiz. %	84.99%	67.73%	80.14%	88.16%	84.01%	83.89%	100.00%	-
EY	6.79	8.52	7.21	6.55	6.87	6.88	5.77	11.42%
YoY %	-20.31%	18.17%	10.08%	-4.66%	-0.15%	19.24%	-	-
Horiz. %	117.68%	147.66%	124.96%	113.52%	119.06%	119.24%	100.00%	-
DY	0.00	7.45	5.13	5.65	6.36	6.67	4.17	-
YoY %	0.00%	45.22%	-9.20%	-11.16%	-4.65%	59.95%	-	-
Horiz. %	0.00%	178.66%	123.02%	135.49%	152.52%	159.95%	100.00%	-
P/NAPS	1.69	1.78	2.09	2.31	2.15	3.04	3.20	-34.58%
YoY %	-5.06%	-14.83%	-9.52%	7.44%	-29.28%	-5.00%	-	-
Horiz. %	52.81%	55.62%	65.31%	72.19%	67.19%	95.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	11/11/08	27/08/08	14/05/08	20/02/08	15/11/07	29/08/07	11/05/07	-
Price	5.50	7.30	7.80	9.80	11.40	11.60	12.40	-
P/RPS	4.33	2.20	2.44	2.41	2.83	2.94	3.25	21.01%
YoY %	96.82%	-9.84%	1.24%	-14.84%	-3.74%	-9.54%	-	-
Horiz. %	133.23%	67.69%	75.08%	74.15%	87.08%	90.46%	100.00%	-
P/EPS	11.73	12.15	12.81	13.01	15.08	14.05	16.78	-21.18%
YoY %	-3.46%	-5.15%	-1.54%	-13.73%	7.33%	-16.27%	-	-
Horiz. %	69.90%	72.41%	76.34%	77.53%	89.87%	83.73%	100.00%	-
EY	8.52	8.23	7.81	7.69	6.63	7.12	5.96	26.81%
YoY %	3.52%	5.38%	1.56%	15.99%	-6.88%	19.46%	-	-
Horiz. %	142.95%	138.09%	131.04%	129.03%	111.24%	119.46%	100.00%	-
DY	0.00	7.19	5.56	6.63	6.14	6.90	4.30	-
YoY %	0.00%	29.32%	-16.14%	7.98%	-11.01%	60.47%	-	-
Horiz. %	0.00%	167.21%	129.30%	154.19%	142.79%	160.47%	100.00%	-
P/NAPS	1.35	1.85	1.93	1.97	2.23	2.94	3.10	-42.45%
YoY %	-27.03%	-4.15%	-2.03%	-11.66%	-24.15%	-5.16%	-	-
Horiz. %	43.55%	59.68%	62.26%	63.55%	71.94%	94.84%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos