[MAYBANK] QoQ TTM Result on 30-Jun-2011 [#2]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

22-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 5.75%

YoY- 16.56%

Quarter Report

Maybank Group FS - June 11 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
TTM Result
Revenue	26,405,682	23,660,845	22,112,066	21,039,643	20,055,958	19,514,330	18,997,029	24.52%
YoY %	11.60%	7.00%	5.10%	4.90%	2.78%	2.72%	-	-
Horiz. %	139.00%	124.55%	116.40%	110.75%	105.57%	102.72%	100.00%	-
PBT	7,194,193	6,875,194	6,706,607	6,270,467	5,901,032	5,780,604	5,618,538	17.89%
YoY %	4.64%	2.51%	6.96%	6.26%	2.08%	2.88%	-	-
Horiz. %	128.04%	122.37%	119.37%	111.60%	105.03%	102.88%	100.00%	-
Tax	-1,893,202	-1,753,611	-1,774,299	-1,650,709	-1,559,463	-1,562,013	-1,503,201	16.60%
YoY %	-7.96%	1.17%	-7.49%	-5.85%	0.16%	-3.91%	-	-
Horiz. %	125.94%	116.66%	118.03%	109.81%	103.74%	103.91%	100.00%	-
NP	5,300,991	5,121,583	4,932,308	4,619,758	4,341,569	4,218,591	4,115,337	18.36%
YoY %	3.50%	3.84%	6.77%	6.41%	2.92%	2.51%	-	-
Horiz. %	128.81%	124.45%	119.85%	112.26%	105.50%	102.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,088,249	4,883,968	4,750,211	4,450,278	4,208,436	4,096,224	3,964,478	18.08%
YoY %	4.18%	2.82%	6.74%	5.75%	2.74%	3.32%	-	-
Horiz. %	128.35%	123.19%	119.82%	112.25%	106.15%	103.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.32%	25.51%	26.46%	26.33%	26.43%	27.02%	26.75%	-
YoY %	3.18%	-3.59%	0.49%	-0.38%	-2.18%	1.01%	-	-
Horiz. %	98.39%	95.36%	98.92%	98.43%	98.80%	101.01%	100.00%	-
Total Cost	21,104,691	18,539,262	17,179,758	16,419,885	15,714,389	15,295,739	14,881,692	26.19%
YoY %	13.84%	7.91%	4.63%	4.49%	2.74%	2.78%	-	-
Horiz. %	141.82%	124.58%	115.44%	110.34%	105.60%	102.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,012,756	32,966,670	29,916,045	31,250,468	29,884,116	28,277,939	28,308,160	13.00%
YoY %	3.17%	10.20%	-4.27%	4.57%	5.68%	-0.11%	-	-
Horiz. %	120.15%	116.46%	105.68%	110.39%	105.57%	99.89%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	5,087,797	5,087,797	4,381,228	4,381,228	5,118,987	5,118,987	3,893,113	19.51%
YoY %	0.00%	16.13%	0.00%	-14.41%	0.00%	31.49%	-	-
Horiz. %	130.69%	130.69%	112.54%	112.54%	131.49%	131.49%	100.00%	-
Div Payout %	99.99%	104.17%	92.23%	98.45%	121.64%	124.97%	98.20%	-
YoY %	-4.01%	12.95%	-6.32%	-19.06%	-2.66%	27.26%	-	-
Horiz. %	101.82%	106.08%	93.92%	100.25%	123.87%	127.26%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	34,012,756	32,966,670	29,916,045	31,250,468	29,884,116	28,277,939	28,308,160	13.00%
YoY %	3.17%	10.20%	-4.27%	4.57%	5.68%	-0.11%	-	-
Horiz. %	120.15%	116.46%	105.68%	110.39%	105.57%	99.89%	100.00%	-
NOSH	7,639,711	7,530,075	7,479,011	7,428,030	7,324,358	7,158,066	7,075,801	5.23%
YoY %	1.46%	0.68%	0.69%	1.42%	2.32%	1.16%	-	-
Horiz. %	107.97%	106.42%	105.70%	104.98%	103.51%	101.16%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	20.08%	21.65%	22.31%	21.96%	21.65%	21.62%	21.66%	-
YoY %	-7.25%	-2.96%	1.59%	1.43%	0.14%	-0.18%	-	-
Horiz. %	92.71%	99.95%	103.00%	101.39%	99.95%	99.82%	100.00%	-
ROE	14.96%	14.81%	15.88%	14.24%	14.08%	14.49%	14.00%	-
YoY %	1.01%	-6.74%	11.52%	1.14%	-2.83%	3.50%	-	-
Horiz. %	106.86%	105.79%	113.43%	101.71%	100.57%	103.50%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	345.64	314.22	295.65	283.25	273.83	272.62	268.48	18.32%
YoY %	10.00%	6.28%	4.38%	3.44%	0.44%	1.54%	-	-
Horiz. %	128.74%	117.04%	110.12%	105.50%	101.99%	101.54%	100.00%	-
EPS	66.60	64.86	63.51	59.91	57.46	57.23	56.03	12.19%
YoY %	2.68%	2.13%	6.01%	4.26%	0.40%	2.14%	-	-
Horiz. %	118.86%	115.76%	113.35%	106.92%	102.55%	102.14%	100.00%	-
DPS	66.60	67.57	58.58	58.98	69.89	72.00	55.00	13.59%
YoY %	-1.44%	15.35%	-0.68%	-15.61%	-2.93%	30.91%	-	-
Horiz. %	121.09%	122.85%	106.51%	107.24%	127.07%	130.91%	100.00%	-
NAPS	4.4521	4.378	4.00	4.2071	4.0801	3.9505	4.0007	7.38%
YoY %	1.69%	9.45%	-4.92%	3.11%	3.28%	-1.25%	-	-
Horiz. %	111.28%	109.43%	99.98%	105.16%	101.98%	98.75%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,428,030
RPS	218.83	196.08	183.24	174.36	166.21	161.72	157.43	24.52%
YoY %	11.60%	7.01%	5.09%	4.90%	2.78%	2.73%	-	-
Horiz. %	139.00%	124.55%	116.39%	110.75%	105.58%	102.73%	100.00%	-
EPS	42.17	40.47	39.37	36.88	34.88	33.95	32.85	18.09%
YoY %	4.20%	2.79%	6.75%	5.73%	2.74%	3.35%	-	-
Horiz. %	128.37%	123.20%	119.85%	112.27%	106.18%	103.35%	100.00%	-
DPS	42.16	42.16	36.31	36.31	42.42	42.42	32.26	19.51%
YoY %	0.00%	16.11%	0.00%	-14.40%	0.00%	31.49%	-	-
Horiz. %	130.69%	130.69%	112.55%	112.55%	131.49%	131.49%	100.00%	-
NAPS	2.8187	2.732	2.4792	2.5898	2.4765	2.3434	2.3459	13.00%
YoY %	3.17%	10.20%	-4.27%	4.58%	5.68%	-0.11%	-	-
Horiz. %	120.15%	116.46%	105.68%	110.40%	105.57%	99.89%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	8.87	8.58	8.00	8.94	8.96	8.50	8.80	-
P/RPS	2.57	2.73	2.71	3.16	3.27	3.12	3.28	-14.99%
YoY %	-5.86%	0.74%	-14.24%	-3.36%	4.81%	-4.88%	-	-
Horiz. %	78.35%	83.23%	82.62%	96.34%	99.70%	95.12%	100.00%	-
P/EPS	13.32	13.23	12.60	14.92	15.59	14.85	15.71	-10.40%
YoY %	0.68%	5.00%	-15.55%	-4.30%	4.98%	-5.47%	-	-
Horiz. %	84.79%	84.21%	80.20%	94.97%	99.24%	94.53%	100.00%	-
EY	7.51	7.56	7.94	6.70	6.41	6.73	6.37	11.58%
YoY %	-0.66%	-4.79%	18.51%	4.52%	-4.75%	5.65%	-	-
Horiz. %	117.90%	118.68%	124.65%	105.18%	100.63%	105.65%	100.00%	-
DY	7.51	7.87	7.32	6.60	7.80	8.47	6.25	13.01%
YoY %	-4.57%	7.51%	10.91%	-15.38%	-7.91%	35.52%	-	-
Horiz. %	120.16%	125.92%	117.12%	105.60%	124.80%	135.52%	100.00%	-
P/NAPS	1.99	1.96	2.00	2.12	2.20	2.15	2.20	-6.46%
YoY %	1.53%	-2.00%	-5.66%	-3.64%	2.33%	-2.27%	-	-
Horiz. %	90.45%	89.09%	90.91%	96.36%	100.00%	97.73%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	24/05/12	23/02/12	14/11/11	22/08/11	12/05/11	21/02/11	12/11/10	-
Price	8.50	8.70	8.25	8.64	8.74	8.86	9.20	-
P/RPS	2.46	2.77	2.79	3.05	3.19	3.25	3.43	-19.86%
YoY %	-11.19%	-0.72%	-8.52%	-4.39%	-1.85%	-5.25%	-	-
Horiz. %	71.72%	80.76%	81.34%	88.92%	93.00%	94.75%	100.00%	-
P/EPS	12.76	13.41	12.99	14.42	15.21	15.48	16.42	-15.46%
YoY %	-4.85%	3.23%	-9.92%	-5.19%	-1.74%	-5.72%	-	-
Horiz. %	77.71%	81.67%	79.11%	87.82%	92.63%	94.28%	100.00%	-
EY	7.84	7.46	7.70	6.93	6.57	6.46	6.09	18.32%
YoY %	5.09%	-3.12%	11.11%	5.48%	1.70%	6.08%	-	-
Horiz. %	128.74%	122.50%	126.44%	113.79%	107.88%	106.08%	100.00%	-
DY	7.83	7.77	7.10	6.83	8.00	8.13	5.98	19.66%
YoY %	0.77%	9.44%	3.95%	-14.62%	-1.60%	35.95%	-	-
Horiz. %	130.94%	129.93%	118.73%	114.21%	133.78%	135.95%	100.00%	-
P/NAPS	1.91	1.99	2.06	2.05	2.14	2.24	2.30	-11.64%
YoY %	-4.02%	-3.40%	0.49%	-4.21%	-4.46%	-2.61%	-	-
Horiz. %	83.04%	86.52%	89.57%	89.13%	93.04%	97.39%	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 - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 12:05:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-17 12:00:00

EMA 5

5 Mins

BUY

2024-05-17 11:55:00

EMA 5

5 Mins

SELL

2024-05-17 11:40:00

EMA 5

5 Mins

BUY

2024-05-17 11:40:00

EMA 5

10 Mins

BUY

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

TOPGLOV

TOP GLOVE CORPORATION BHD

669

MPI

MALAYSIAN PACIFIC INDUSTRIES

485

HLIND

HONG LEONG INDUSTRIES BHD

469

MBSB

MALAYSIA BUILDING SOCIETY BHD

415

PTRANS

PERAK TRANSIT BERHAD

410

HARTA

HARTALEGA HOLDINGS BHD

382

MYEG

MY E.G. SERVICES BHD

363

NOTION

NOTION VTEC BHD

358

YTLPOWR

YTL POWER INTERNATIONAL BHD

352

Daily Stocks

INGENIEU-WB

0.015

+0.01

639,554,100

HSI-CV8

0.15

0.00

328,548,700

HSI-HUZ

0.195

-0.01

327,781,900

INGENIEU

0.09

+0.015

272,921,600

HSI-HU6

0.065

-0.005

138,037,600

REVENUE

0.22

-0.01

107,175,800

DSONIC

0.535

+0.06

95,922,900

DNEX

0.445

+0.045

79,437,000

SINKUNG

0.15

+0.005

71,751,100

TOPGLOV

1.22

+0.02

67,102,900

More active Stocks

MPI

35.98

+2.48

397,100

ALLIANZ

23.20

+1.12

60,500

ALLIANZ-PA

23.68

+0.78

10,200

HEIM

25.34

+0.58

191,500

KESM

6.60

+0.30

93,800

TOYOVEN

1.16

+0.225

3,408,300

DKSH

5.23

+0.22

369,200

YTLPOWR

5.39

+0.21

15,455,600

HUMEIND

3.44

+0.21

2,135,800

GCB

3.59

+0.20

5,203,100

More gainer Stocks

AJI

15.80

-0.32

188,300

PANAMY

19.40

-0.30

40,200

UTDPLT

25.96

-0.24

97,300

CARZO

0.105

-0.195

50,000

SAM

5.72

-0.12

417,800

KLK

22.40

-0.12

298,500

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.41

-0.09

27,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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