[MAYBANK] QoQ TTM Result on 30-Jun-2009 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

25-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- -72.47%

YoY- -76.37%

Quarter Report

Maybank Group FS - June09.pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	18,681,786	18,360,453	18,419,000	15,404,122	15,037,794	14,510,200	13,782,085	22.50%
YoY %	1.75%	-0.32%	19.57%	2.44%	3.64%	5.28%	-	-
Horiz. %	135.55%	133.22%	133.64%	111.77%	109.11%	105.28%	100.00%	-
PBT	3,189,646	2,388,401	1,948,732	1,674,291	3,514,694	3,880,798	3,953,742	-13.35%
YoY %	33.55%	22.56%	16.39%	-52.36%	-9.43%	-1.84%	-	-
Horiz. %	80.67%	60.41%	49.29%	42.35%	88.90%	98.16%	100.00%	-
Tax	-1,259,836	-1,012,979	-862,022	-923,578	-943,629	-1,051,176	-1,132,607	7.36%
YoY %	-24.37%	-17.51%	6.66%	2.12%	10.23%	7.19%	-	-
Horiz. %	111.23%	89.44%	76.11%	81.54%	83.31%	92.81%	100.00%	-
NP	1,929,810	1,375,422	1,086,710	750,713	2,571,065	2,829,622	2,821,135	-22.38%
YoY %	40.31%	26.57%	44.76%	-70.80%	-9.14%	0.30%	-	-
Horiz. %	68.41%	48.75%	38.52%	26.61%	91.14%	100.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,787,553	1,260,446	1,001,504	691,874	2,513,227	2,768,552	2,764,946	-25.25%
YoY %	41.82%	25.86%	44.75%	-72.47%	-9.22%	0.13%	-	-
Horiz. %	64.65%	45.59%	36.22%	25.02%	90.90%	100.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.50%	42.41%	44.24%	55.16%	26.85%	27.09%	28.65%	-
YoY %	-6.86%	-4.14%	-19.80%	105.44%	-0.89%	-5.45%	-	-
Horiz. %	137.87%	148.03%	154.42%	192.53%	93.72%	94.55%	100.00%	-
Total Cost	16,751,976	16,985,031	17,332,290	14,653,409	12,466,729	11,680,578	10,960,950	32.71%
YoY %	-1.37%	-2.00%	18.28%	17.54%	6.73%	6.57%	-	-
Horiz. %	152.83%	154.96%	158.13%	133.69%	113.74%	106.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,919,593	26,893,901	25,955,863	22,324,089	19,525,973	19,523,189	19,941,107	22.16%
YoY %	0.10%	3.61%	16.27%	14.33%	0.01%	-2.10%	-	-
Horiz. %	135.00%	134.87%	130.16%	111.95%	97.92%	97.90%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	1,286,053	1,286,053	507,668	507,668	976,006	976,006	1,560,458	-12.10%
YoY %	0.00%	153.33%	0.00%	-47.99%	0.00%	-37.45%	-	-
Horiz. %	82.42%	82.42%	32.53%	32.53%	62.55%	62.55%	100.00%	-
Div Payout %	71.94%	102.03%	50.69%	73.38%	38.83%	35.25%	56.44%	-
YoY %	-29.49%	101.28%	-30.92%	88.98%	10.16%	-37.54%	-	-
Horiz. %	127.46%	180.78%	89.81%	130.01%	68.80%	62.46%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	26,919,593	26,893,901	25,955,863	22,324,089	19,525,973	19,523,189	19,941,107	22.16%
YoY %	0.10%	3.61%	16.27%	14.33%	0.01%	-2.10%	-	-
Horiz. %	135.00%	134.87%	130.16%	111.95%	97.92%	97.90%	100.00%	-
NOSH	7,076,840	7,076,225	7,077,070	6,345,856	4,881,493	4,880,797	4,882,022	28.11%
YoY %	0.01%	-0.01%	11.52%	30.00%	0.01%	-0.03%	-	-
Horiz. %	144.96%	144.94%	144.96%	129.98%	99.99%	99.97%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	10.33%	7.49%	5.90%	4.87%	17.10%	19.50%	20.47%	-
YoY %	37.92%	26.95%	21.15%	-71.52%	-12.31%	-4.74%	-	-
Horiz. %	50.46%	36.59%	28.82%	23.79%	83.54%	95.26%	100.00%	-
ROE	6.64%	4.69%	3.86%	3.10%	12.87%	14.18%	13.87%	-
YoY %	41.58%	21.50%	24.52%	-75.91%	-9.24%	2.24%	-	-
Horiz. %	47.87%	33.81%	27.83%	22.35%	92.79%	102.24%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	263.98	259.47	260.26	242.74	308.06	297.29	282.30	-4.37%
YoY %	1.74%	-0.30%	7.22%	-21.20%	3.62%	5.31%	-	-
Horiz. %	93.51%	91.91%	92.19%	85.99%	109.13%	105.31%	100.00%	-
EPS	25.26	17.81	14.15	10.90	51.48	56.72	56.64	-41.65%
YoY %	41.83%	25.87%	29.82%	-78.83%	-9.24%	0.14%	-	-
Horiz. %	44.60%	31.44%	24.98%	19.24%	90.89%	100.14%	100.00%	-
DPS	18.17	18.17	7.17	8.00	20.00	20.00	31.96	-31.39%
YoY %	0.00%	153.42%	-10.38%	-60.00%	0.00%	-37.42%	-	-
Horiz. %	56.85%	56.85%	22.43%	25.03%	62.58%	62.58%	100.00%	-
NAPS	3.8039	3.8006	3.6676	3.5179	4.00	4.00	4.0846	-4.63%
YoY %	0.09%	3.63%	4.26%	-12.05%	0.00%	-2.07%	-	-
Horiz. %	93.13%	93.05%	89.79%	86.13%	97.93%	97.93%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 6,345,856
RPS	154.82	152.15	152.64	127.66	124.62	120.25	114.21	22.50%
YoY %	1.75%	-0.32%	19.57%	2.44%	3.63%	5.29%	-	-
Horiz. %	135.56%	133.22%	133.65%	111.78%	109.11%	105.29%	100.00%	-
EPS	14.81	10.45	8.30	5.73	20.83	22.94	22.91	-25.25%
YoY %	41.72%	25.90%	44.85%	-72.49%	-9.20%	0.13%	-	-
Horiz. %	64.64%	45.61%	36.23%	25.01%	90.92%	100.13%	100.00%	-
DPS	10.66	10.66	4.21	4.21	8.09	8.09	12.93	-12.08%
YoY %	0.00%	153.21%	0.00%	-47.96%	0.00%	-37.43%	-	-
Horiz. %	82.44%	82.44%	32.56%	32.56%	62.57%	62.57%	100.00%	-
NAPS	2.2309	2.2287	2.151	1.85	1.6181	1.6179	1.6525	22.17%
YoY %	0.10%	3.61%	16.27%	14.33%	0.01%	-2.09%	-	-
Horiz. %	135.00%	134.87%	130.17%	111.95%	97.92%	97.91%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	7.47	6.86	6.65	5.90	3.86	5.10	6.90	-
P/RPS	2.83	2.64	2.56	2.43	1.25	1.72	2.44	10.40%
YoY %	7.20%	3.12%	5.35%	94.40%	-27.33%	-29.51%	-	-
Horiz. %	115.98%	108.20%	104.92%	99.59%	51.23%	70.49%	100.00%	-
P/EPS	29.57	38.51	46.99	54.11	7.50	8.99	12.18	80.73%
YoY %	-23.21%	-18.05%	-13.16%	621.47%	-16.57%	-26.19%	-	-
Horiz. %	242.78%	316.17%	385.80%	444.25%	61.58%	73.81%	100.00%	-
EY	3.38	2.60	2.13	1.85	13.34	11.12	8.21	-44.68%
YoY %	30.00%	22.07%	15.14%	-86.13%	19.96%	35.44%	-	-
Horiz. %	41.17%	31.67%	25.94%	22.53%	162.48%	135.44%	100.00%	-
DY	2.43	2.65	1.08	1.36	5.18	3.92	4.63	-34.96%
YoY %	-8.30%	145.37%	-20.59%	-73.75%	32.14%	-15.33%	-	-
Horiz. %	52.48%	57.24%	23.33%	29.37%	111.88%	84.67%	100.00%	-
P/NAPS	1.96	1.80	1.81	1.68	0.97	1.28	1.69	10.39%
YoY %	8.89%	-0.55%	7.74%	73.20%	-24.22%	-24.26%	-	-
Horiz. %	115.98%	106.51%	107.10%	99.41%	57.40%	75.74%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	13/05/10	09/02/10	12/11/09	25/08/09	21/05/09	27/02/09	11/11/08	-
Price	7.72	6.72	6.84	6.52	5.20	5.10	5.50	-
P/RPS	2.92	2.59	2.63	2.69	1.69	1.72	1.95	30.91%
YoY %	12.74%	-1.52%	-2.23%	59.17%	-1.74%	-11.79%	-	-
Horiz. %	149.74%	132.82%	134.87%	137.95%	86.67%	88.21%	100.00%	-
P/EPS	30.56	37.73	48.33	59.80	10.10	8.99	9.71	114.91%
YoY %	-19.00%	-21.93%	-19.18%	492.08%	12.35%	-7.42%	-	-
Horiz. %	314.73%	388.57%	497.73%	615.86%	104.02%	92.58%	100.00%	-
EY	3.27	2.65	2.07	1.67	9.90	11.12	10.30	-53.49%
YoY %	23.40%	28.02%	23.95%	-83.13%	-10.97%	7.96%	-	-
Horiz. %	31.75%	25.73%	20.10%	16.21%	96.12%	107.96%	100.00%	-
DY	2.35	2.70	1.05	1.23	3.85	3.92	5.81	-45.33%
YoY %	-12.96%	157.14%	-14.63%	-68.05%	-1.79%	-32.53%	-	-
Horiz. %	40.45%	46.47%	18.07%	21.17%	66.27%	67.47%	100.00%	-
P/NAPS	2.03	1.77	1.86	1.85	1.30	1.28	1.35	31.28%
YoY %	14.69%	-4.84%	0.54%	42.31%	1.56%	-5.19%	-	-
Horiz. %	150.37%	131.11%	137.78%	137.04%	96.30%	94.81%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

306

MPI

MALAYSIAN PACIFIC INDUSTRIES

305

GENTING

GENTING BHD

175

PTRANS

PERAK TRANSIT BERHAD

137

DSONIC

DATASONIC GROUP BERHAD

132

GENM

GENTING MALAYSIA BERHAD

131

YTLPOWR

YTL POWER INTERNATIONAL BHD

123

DUFU

DUFU TECHNOLOGY CORP. BHD

120

MAYBANK

MALAYAN BANKING BHD

119

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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