[MAYBANK] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

12-May-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- -46.94%

YoY- -60.68%

Quarter Report

Maybank Group FS-Mar 11 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Cumulative Result
Revenue	23,741,282	16,923,426	10,849,081	5,128,082	10,190,563	5,001,923	18,560,232	17.78%
YoY %	40.29%	55.99%	111.56%	-49.68%	103.73%	-73.05%	-	-
Horiz. %	127.91%	91.18%	58.45%	27.63%	54.91%	26.95%	100.00%	-
PBT	6,875,194	5,144,587	3,304,102	1,575,573	2,966,365	1,404,345	5,370,408	17.84%
YoY %	33.64%	55.70%	109.71%	-46.89%	111.23%	-73.85%	-	-
Horiz. %	128.02%	95.80%	61.52%	29.34%	55.24%	26.15%	100.00%	-
Tax	-1,753,611	-1,338,913	-864,618	-389,311	-786,091	-350,705	-1,401,958	16.04%
YoY %	-30.97%	-54.86%	-122.09%	50.48%	-124.15%	74.98%	-	-
Horiz. %	125.08%	95.50%	61.67%	27.77%	56.07%	25.02%	100.00%	-
NP	5,121,583	3,805,674	2,439,484	1,186,262	2,180,274	1,053,640	3,968,450	18.48%
YoY %	34.58%	56.00%	105.64%	-45.59%	106.93%	-73.45%	-	-
Horiz. %	129.06%	95.90%	61.47%	29.89%	54.94%	26.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,883,968	3,624,963	2,296,916	1,142,600	2,153,362	1,028,114	3,818,167	17.78%
YoY %	34.73%	57.82%	101.03%	-46.94%	109.45%	-73.07%	-	-
Horiz. %	127.91%	94.94%	60.16%	29.93%	56.40%	26.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.51%	26.03%	26.17%	24.71%	26.50%	24.97%	26.11%	-
YoY %	-2.00%	-0.53%	5.91%	-6.75%	6.13%	-4.37%	-	-
Horiz. %	97.70%	99.69%	100.23%	94.64%	101.49%	95.63%	100.00%	-
Total Cost	18,619,699	13,117,752	8,409,597	3,941,820	8,010,289	3,948,283	14,591,782	17.59%
YoY %	41.94%	55.99%	113.34%	-50.79%	102.88%	-72.94%	-	-
Horiz. %	127.60%	89.90%	57.63%	27.01%	54.90%	27.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,847,812	29,916,045	32,552,758	29,323,712	28,121,840	28,308,160	27,879,557	13.76%
YoY %	13.14%	-8.10%	11.01%	4.27%	-0.66%	1.54%	-	-
Horiz. %	121.41%	107.30%	116.76%	105.18%	100.87%	101.54%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	5,103,099	2,393,283	2,318,985	-	1,993,194	-	3,893,199	19.71%
YoY %	113.23%	3.20%	0.00%	-	0.00%	-	-	-
Horiz. %	131.08%	61.47%	59.57%	-	51.20%	-	100.00%	-
Div Payout %	104.49%	66.02%	100.96%	-	92.56%	-	101.97%	-
YoY %	58.27%	-34.61%	0.00%	-	0.00%	-	-	-
Horiz. %	102.47%	64.74%	99.01%	-	90.77%	-	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	33,847,812	29,916,045	32,552,758	29,323,712	28,121,840	28,308,160	27,879,557	13.76%
YoY %	13.14%	-8.10%	11.01%	4.27%	-0.66%	1.54%	-	-
Horiz. %	121.41%	107.30%	116.76%	105.18%	100.87%	101.54%	100.00%	-
NOSH	7,504,558	7,479,011	7,246,829	7,187,008	7,118,552	7,075,801	7,078,544	3.96%
YoY %	0.34%	3.20%	0.83%	0.96%	0.60%	-0.04%	-	-
Horiz. %	106.02%	105.66%	102.38%	101.53%	100.57%	99.96%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	21.57%	22.49%	22.49%	23.13%	21.40%	21.06%	21.38%	-
YoY %	-4.09%	0.00%	-2.77%	8.08%	1.61%	-1.50%	-	-
Horiz. %	100.89%	105.19%	105.19%	108.19%	100.09%	98.50%	100.00%	-
ROE	14.43%	12.12%	7.06%	3.90%	7.66%	3.63%	13.70%	-
YoY %	19.06%	71.67%	81.03%	-49.09%	111.02%	-73.50%	-	-
Horiz. %	105.33%	88.47%	51.53%	28.47%	55.91%	26.50%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	316.36	226.28	149.71	71.35	143.16	70.69	262.20	13.29%
YoY %	39.81%	51.15%	109.82%	-50.16%	102.52%	-73.04%	-	-
Horiz. %	120.66%	86.30%	57.10%	27.21%	54.60%	26.96%	100.00%	-
EPS	65.08	48.47	31.15	15.60	30.25	14.53	53.94	13.29%
YoY %	34.27%	55.60%	99.68%	-48.43%	108.19%	-73.06%	-	-
Horiz. %	120.65%	89.86%	57.75%	28.92%	56.08%	26.94%	100.00%	-
DPS	68.00	32.00	32.00	0.00	28.00	0.00	55.00	15.14%
YoY %	112.50%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	123.64%	58.18%	58.18%	0.00%	50.91%	0.00%	100.00%	-
NAPS	4.5103	4.00	4.492	4.0801	3.9505	4.0007	3.9386	9.42%
YoY %	12.76%	-10.95%	10.10%	3.28%	-1.25%	1.58%	-	-
Horiz. %	114.52%	101.56%	114.05%	103.59%	100.30%	101.58%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,324,358
RPS	196.75	140.25	89.91	42.50	84.45	41.45	153.81	17.78%
YoY %	40.29%	55.99%	111.55%	-49.67%	103.74%	-73.05%	-	-
Horiz. %	127.92%	91.18%	58.46%	27.63%	54.91%	26.95%	100.00%	-
EPS	40.47	30.04	19.03	9.47	17.85	8.52	31.64	17.77%
YoY %	34.72%	57.86%	100.95%	-46.95%	109.51%	-73.07%	-	-
Horiz. %	127.91%	94.94%	60.15%	29.93%	56.42%	26.93%	100.00%	-
DPS	42.29	19.83	19.22	0.00	16.52	0.00	32.26	19.72%
YoY %	113.26%	3.17%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	131.09%	61.47%	59.58%	0.00%	51.21%	0.00%	100.00%	-
NAPS	2.805	2.4792	2.6977	2.4301	2.3305	2.3459	2.3104	13.76%
YoY %	13.14%	-8.10%	11.01%	4.27%	-0.66%	1.54%	-	-
Horiz. %	121.41%	107.31%	116.76%	105.18%	100.87%	101.54%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	8.58	8.00	8.94	8.96	8.50	8.80	7.56	-
P/RPS	2.71	3.54	5.97	12.56	5.94	12.45	2.88	-3.96%
YoY %	-23.45%	-40.70%	-52.47%	111.45%	-52.29%	332.29%	-	-
Horiz. %	94.10%	122.92%	207.29%	436.11%	206.25%	432.29%	100.00%	-
P/EPS	13.18	16.51	28.21	56.36	28.10	60.56	14.02	-4.02%
YoY %	-20.17%	-41.47%	-49.95%	100.57%	-53.60%	331.95%	-	-
Horiz. %	94.01%	117.76%	201.21%	402.00%	200.43%	431.95%	100.00%	-
EY	7.59	6.06	3.55	1.77	3.56	1.65	7.13	4.24%
YoY %	25.25%	70.70%	100.56%	-50.28%	115.76%	-76.86%	-	-
Horiz. %	106.45%	84.99%	49.79%	24.82%	49.93%	23.14%	100.00%	-
DY	7.93	4.00	3.58	0.00	3.29	0.00	7.28	5.85%
YoY %	98.25%	11.73%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	108.93%	54.95%	49.18%	0.00%	45.19%	0.00%	100.00%	-
P/NAPS	1.90	2.00	1.99	2.20	2.15	2.20	1.92	-0.69%
YoY %	-5.00%	0.50%	-9.55%	2.33%	-2.27%	14.58%	-	-
Horiz. %	98.96%	104.17%	103.65%	114.58%	111.98%	114.58%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	23/02/12	14/11/11	22/08/11	12/05/11	21/02/11	12/11/10	20/08/10	-
Price	8.70	8.25	8.64	8.74	8.86	9.20	8.13	-
P/RPS	2.75	3.65	5.77	12.25	6.19	13.01	3.10	-7.65%
YoY %	-24.66%	-36.74%	-52.90%	97.90%	-52.42%	319.68%	-	-
Horiz. %	88.71%	117.74%	186.13%	395.16%	199.68%	419.68%	100.00%	-
P/EPS	13.37	17.02	27.26	54.98	29.29	63.32	15.07	-7.64%
YoY %	-21.45%	-37.56%	-50.42%	87.71%	-53.74%	320.17%	-	-
Horiz. %	88.72%	112.94%	180.89%	364.83%	194.36%	420.17%	100.00%	-
EY	7.48	5.87	3.67	1.82	3.41	1.58	6.63	8.35%
YoY %	27.43%	59.95%	101.65%	-46.63%	115.82%	-76.17%	-	-
Horiz. %	112.82%	88.54%	55.35%	27.45%	51.43%	23.83%	100.00%	-
DY	7.82	3.88	3.70	0.00	3.16	0.00	6.77	10.06%
YoY %	101.55%	4.86%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	115.51%	57.31%	54.65%	0.00%	46.68%	0.00%	100.00%	-
P/NAPS	1.93	2.06	1.92	2.14	2.24	2.30	2.06	-4.24%
YoY %	-6.31%	7.29%	-10.28%	-4.46%	-2.61%	11.65%	-	-
Horiz. %	93.69%	100.00%	93.20%	103.88%	108.74%	111.65%	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