[MAYBANK] QoQ TTM Result on 30-Jun-2007 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

29-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

QoQ- 7.15%

YoY- 14.04%

Quarter Report

Maybank Group FS - 30 June 2007(Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	15,874,500	16,103,112	15,561,305	15,179,312	13,963,819	13,326,767	13,161,985	13.29%
YoY %	-1.42%	3.48%	2.52%	8.70%	4.78%	1.25%	-	-
Horiz. %	120.61%	122.35%	118.23%	115.33%	106.09%	101.25%	100.00%	-
PBT	4,398,634	4,406,782	4,506,967	4,363,698	4,227,776	4,146,104	3,932,296	7.75%
YoY %	-0.18%	-2.22%	3.28%	3.21%	1.97%	5.44%	-	-
Horiz. %	111.86%	112.07%	114.61%	110.97%	107.51%	105.44%	100.00%	-
Tax	-1,085,045	-1,090,187	-1,088,058	-1,110,827	-1,184,081	-1,202,984	-1,176,649	-5.25%
YoY %	0.47%	-0.20%	2.05%	6.19%	1.57%	-2.24%	-	-
Horiz. %	92.21%	92.65%	92.47%	94.41%	100.63%	102.24%	100.00%	-
NP	3,313,589	3,316,595	3,418,909	3,252,871	3,043,695	2,943,120	2,755,647	13.06%
YoY %	-0.09%	-2.99%	5.10%	6.87%	3.42%	6.80%	-	-
Horiz. %	120.25%	120.36%	124.07%	118.04%	110.45%	106.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,277,795	3,283,800	3,345,120	3,178,372	2,966,190	2,840,949	2,682,754	14.27%
YoY %	-0.18%	-1.83%	5.25%	7.15%	4.41%	5.90%	-	-
Horiz. %	122.18%	122.40%	124.69%	118.47%	110.57%	105.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.67%	24.74%	24.14%	25.46%	28.01%	29.01%	29.92%	-
YoY %	-0.28%	2.49%	-5.18%	-9.10%	-3.45%	-3.04%	-	-
Horiz. %	82.45%	82.69%	80.68%	85.09%	93.62%	96.96%	100.00%	-
Total Cost	12,560,911	12,786,517	12,142,396	11,926,441	10,920,124	10,383,647	10,406,338	13.35%
YoY %	-1.76%	5.30%	1.81%	9.22%	5.17%	-0.22%	-	-
Horiz. %	120.70%	122.87%	116.68%	114.61%	104.94%	99.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,778,989	15,585,372	19,455,794	15,552,791	15,479,343	17,871,472	17,738,551	7.52%
YoY %	26.91%	-19.89%	25.10%	0.47%	-13.39%	0.75%	-	-
Horiz. %	111.50%	87.86%	109.68%	87.68%	87.26%	100.75%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	2,820,683	2,820,683	3,770,000	3,089,047	3,431,242	3,431,242	1,897,473	30.22%
YoY %	0.00%	-25.18%	22.04%	-9.97%	0.00%	80.83%	-	-
Horiz. %	148.65%	148.65%	198.69%	162.80%	180.83%	180.83%	100.00%	-
Div Payout %	86.05%	85.90%	112.70%	97.19%	115.68%	120.78%	70.73%	-
YoY %	0.17%	-23.78%	15.96%	-15.98%	-4.22%	70.76%	-	-
Horiz. %	121.66%	121.45%	159.34%	137.41%	163.55%	170.76%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	19,778,989	15,585,372	19,455,794	15,552,791	15,479,343	17,871,472	17,738,551	7.52%
YoY %	26.91%	-19.89%	25.10%	0.47%	-13.39%	0.75%	-	-
Horiz. %	111.50%	87.86%	109.68%	87.68%	87.26%	100.75%	100.00%	-
NOSH	4,887,925	3,896,343	3,891,158	3,888,197	3,869,835	3,834,421	3,801,742	18.22%
YoY %	25.45%	0.13%	0.08%	0.47%	0.92%	0.86%	-	-
Horiz. %	128.57%	102.49%	102.35%	102.27%	101.79%	100.86%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	20.87%	20.60%	21.97%	21.43%	21.80%	22.08%	20.94%	-
YoY %	1.31%	-6.24%	2.52%	-1.70%	-1.27%	5.44%	-	-
Horiz. %	99.67%	98.38%	104.92%	102.34%	104.11%	105.44%	100.00%	-
ROE	16.57%	21.07%	17.19%	20.44%	19.16%	15.90%	15.12%	-
YoY %	-21.36%	22.57%	-15.90%	6.68%	20.50%	5.16%	-	-
Horiz. %	109.59%	139.35%	113.69%	135.19%	126.72%	105.16%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	324.77	413.29	399.91	390.39	360.84	347.56	346.21	-4.16%
YoY %	-21.42%	3.35%	2.44%	8.19%	3.82%	0.39%	-	-
Horiz. %	93.81%	119.38%	115.51%	112.76%	104.23%	100.39%	100.00%	-
EPS	67.06	84.28	85.97	81.74	76.65	74.09	70.57	-3.34%
YoY %	-20.43%	-1.97%	5.17%	6.64%	3.46%	4.99%	-	-
Horiz. %	95.03%	119.43%	121.82%	115.83%	108.62%	104.99%	100.00%	-
DPS	57.71	72.50	97.50	79.45	90.00	90.00	50.00	10.02%
YoY %	-20.40%	-25.64%	22.72%	-11.72%	0.00%	80.00%	-	-
Horiz. %	115.42%	145.00%	195.00%	158.90%	180.00%	180.00%	100.00%	-
NAPS	4.0465	4.00	5.00	4.00	4.00	4.6608	4.6659	-9.05%
YoY %	1.16%	-20.00%	25.00%	0.00%	-14.18%	-0.11%	-	-
Horiz. %	86.72%	85.73%	107.16%	85.73%	85.73%	99.89%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,888,197
RPS	131.55	133.45	128.96	125.79	115.72	110.44	109.07	13.29%
YoY %	-1.42%	3.48%	2.52%	8.70%	4.78%	1.26%	-	-
Horiz. %	120.61%	122.35%	118.24%	115.33%	106.10%	101.26%	100.00%	-
EPS	27.16	27.21	27.72	26.34	24.58	23.54	22.23	14.27%
YoY %	-0.18%	-1.84%	5.24%	7.16%	4.42%	5.89%	-	-
Horiz. %	122.18%	122.40%	124.70%	118.49%	110.57%	105.89%	100.00%	-
DPS	23.38	23.38	31.24	25.60	28.44	28.44	15.72	30.26%
YoY %	0.00%	-25.16%	22.03%	-9.99%	0.00%	80.92%	-	-
Horiz. %	148.73%	148.73%	198.73%	162.85%	180.92%	180.92%	100.00%	-
NAPS	1.6391	1.2916	1.6123	1.2889	1.2828	1.481	1.47	7.52%
YoY %	26.90%	-19.89%	25.09%	0.48%	-13.38%	0.75%	-	-
Horiz. %	111.50%	87.86%	109.68%	87.68%	87.27%	100.75%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	8.45	11.50	11.00	12.00	12.80	11.80	11.20	-
P/RPS	2.60	2.78	2.75	3.07	3.55	3.40	3.24	-13.63%
YoY %	-6.47%	1.09%	-10.42%	-13.52%	4.41%	4.94%	-	-
Horiz. %	80.25%	85.80%	84.88%	94.75%	109.57%	104.94%	100.00%	-
P/EPS	12.60	13.65	12.80	14.68	16.70	15.93	15.87	-14.24%
YoY %	-7.69%	6.64%	-12.81%	-12.10%	4.83%	0.38%	-	-
Horiz. %	79.40%	86.01%	80.66%	92.50%	105.23%	100.38%	100.00%	-
EY	7.94	7.33	7.82	6.81	5.99	6.28	6.30	16.66%
YoY %	8.32%	-6.27%	14.83%	13.69%	-4.62%	-0.32%	-	-
Horiz. %	126.03%	116.35%	124.13%	108.10%	95.08%	99.68%	100.00%	-
DY	6.83	6.30	8.86	6.62	7.03	7.63	4.46	32.82%
YoY %	8.41%	-28.89%	33.84%	-5.83%	-7.86%	71.08%	-	-
Horiz. %	153.14%	141.26%	198.65%	148.43%	157.62%	171.08%	100.00%	-
P/NAPS	2.09	2.88	2.20	3.00	3.20	2.53	2.40	-8.80%
YoY %	-27.43%	30.91%	-26.67%	-6.25%	26.48%	5.42%	-	-
Horiz. %	87.08%	120.00%	91.67%	125.00%	133.33%	105.42%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	14/05/08	20/02/08	15/11/07	29/08/07	11/05/07	21/02/07	14/11/06	-
Price	7.80	9.80	11.40	11.60	12.40	13.20	11.50	-
P/RPS	2.40	2.37	2.85	2.97	3.44	3.80	3.32	-19.43%
YoY %	1.27%	-16.84%	-4.04%	-13.66%	-9.47%	14.46%	-	-
Horiz. %	72.29%	71.39%	85.84%	89.46%	103.61%	114.46%	100.00%	-
P/EPS	11.63	11.63	13.26	14.19	16.18	17.82	16.30	-20.13%
YoY %	0.00%	-12.29%	-6.55%	-12.30%	-9.20%	9.33%	-	-
Horiz. %	71.35%	71.35%	81.35%	87.06%	99.26%	109.33%	100.00%	-
EY	8.60	8.60	7.54	7.05	6.18	5.61	6.14	25.15%
YoY %	0.00%	14.06%	6.95%	14.08%	10.16%	-8.63%	-	-
Horiz. %	140.07%	140.07%	122.80%	114.82%	100.65%	91.37%	100.00%	-
DY	7.40	7.40	8.55	6.85	7.26	6.82	4.35	42.45%
YoY %	0.00%	-13.45%	24.82%	-5.65%	6.45%	56.78%	-	-
Horiz. %	170.11%	170.11%	196.55%	157.47%	166.90%	156.78%	100.00%	-
P/NAPS	1.93	2.45	2.28	2.90	3.10	2.83	2.46	-14.92%
YoY %	-21.22%	7.46%	-21.38%	-6.45%	9.54%	15.04%	-	-
Horiz. %	78.46%	99.59%	92.68%	117.89%	126.02%	115.04%	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

MPI

MALAYSIAN PACIFIC INDUSTRIES

340

HLIND

HONG LEONG INDUSTRIES BHD

320

PTRANS

PERAK TRANSIT BERHAD

317

MBSB

MALAYSIA BUILDING SOCIETY BHD

291

TOPGLOV

TOP GLOVE CORPORATION BHD

267

YTLPOWR

YTL POWER INTERNATIONAL BHD

242

PBBANK

PUBLIC BANK BHD

214

DNEX

DAGANG NEXCHANGE BERHAD

211

GENTING

GENTING BHD

208

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