[MAYBANK] QoQ TTM Result on 30-Sep-2011 [#3]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

14-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- 6.74%

YoY- 19.82%

Quarter Report

Maybank Group FS - Sept 11 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
TTM Result
Revenue	28,609,780	26,405,682	23,660,845	22,112,066	21,039,643	20,055,958	19,514,330	29.08%
YoY %	8.35%	11.60%	7.00%	5.10%	4.90%	2.78%	-	-
Horiz. %	146.61%	135.31%	121.25%	113.31%	107.82%	102.78%	100.00%	-
PBT	7,492,132	7,194,193	6,875,194	6,706,607	6,270,467	5,901,032	5,780,604	18.89%
YoY %	4.14%	4.64%	2.51%	6.96%	6.26%	2.08%	-	-
Horiz. %	129.61%	124.45%	118.94%	116.02%	108.47%	102.08%	100.00%	-
Tax	-1,964,262	-1,893,202	-1,753,611	-1,774,299	-1,650,709	-1,559,463	-1,562,013	16.52%
YoY %	-3.75%	-7.96%	1.17%	-7.49%	-5.85%	0.16%	-	-
Horiz. %	125.75%	121.20%	112.27%	113.59%	105.68%	99.84%	100.00%	-
NP	5,527,870	5,300,991	5,121,583	4,932,308	4,619,758	4,341,569	4,218,591	19.76%
YoY %	4.28%	3.50%	3.84%	6.77%	6.41%	2.92%	-	-
Horiz. %	131.04%	125.66%	121.41%	116.92%	109.51%	102.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,371,839	5,088,249	4,883,968	4,750,211	4,450,278	4,208,436	4,096,224	19.82%
YoY %	5.57%	4.18%	2.82%	6.74%	5.75%	2.74%	-	-
Horiz. %	131.14%	124.22%	119.23%	115.97%	108.64%	102.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.22%	26.32%	25.51%	26.46%	26.33%	26.43%	27.02%	-
YoY %	-0.38%	3.18%	-3.59%	0.49%	-0.38%	-2.18%	-	-
Horiz. %	97.04%	97.41%	94.41%	97.93%	97.45%	97.82%	100.00%	-
Total Cost	23,081,910	21,104,691	18,539,262	17,179,758	16,419,885	15,714,389	15,295,739	31.59%
YoY %	9.37%	13.84%	7.91%	4.63%	4.49%	2.74%	-	-
Horiz. %	150.90%	137.98%	121.21%	112.32%	107.35%	102.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	35,924,617	34,012,756	32,966,670	29,916,045	31,250,468	29,884,116	28,277,939	17.31%
YoY %	5.62%	3.17%	10.20%	-4.27%	4.57%	5.68%	-	-
Horiz. %	127.04%	120.28%	116.58%	105.79%	110.51%	105.68%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	5,178,707	5,087,797	5,087,797	4,381,228	4,381,228	5,118,987	5,118,987	0.77%
YoY %	1.79%	0.00%	16.13%	0.00%	-14.41%	0.00%	-	-
Horiz. %	101.17%	99.39%	99.39%	85.59%	85.59%	100.00%	100.00%	-
Div Payout %	96.40%	99.99%	104.17%	92.23%	98.45%	121.64%	124.97%	-
YoY %	-3.59%	-4.01%	12.95%	-6.32%	-19.06%	-2.66%	-	-
Horiz. %	77.14%	80.01%	83.36%	73.80%	78.78%	97.34%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	35,924,617	34,012,756	32,966,670	29,916,045	31,250,468	29,884,116	28,277,939	17.31%
YoY %	5.62%	3.17%	10.20%	-4.27%	4.57%	5.68%	-	-
Horiz. %	127.04%	120.28%	116.58%	105.79%	110.51%	105.68%	100.00%	-
NOSH	7,712,124	7,639,711	7,530,075	7,479,011	7,428,030	7,324,358	7,158,066	5.10%
YoY %	0.95%	1.46%	0.68%	0.69%	1.42%	2.32%	-	-
Horiz. %	107.74%	106.73%	105.20%	104.48%	103.77%	102.32%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	19.32%	20.08%	21.65%	22.31%	21.96%	21.65%	21.62%	-
YoY %	-3.78%	-7.25%	-2.96%	1.59%	1.43%	0.14%	-	-
Horiz. %	89.36%	92.88%	100.14%	103.19%	101.57%	100.14%	100.00%	-
ROE	14.95%	14.96%	14.81%	15.88%	14.24%	14.08%	14.49%	-
YoY %	-0.07%	1.01%	-6.74%	11.52%	1.14%	-2.83%	-	-
Horiz. %	103.17%	103.24%	102.21%	109.59%	98.27%	97.17%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	370.97	345.64	314.22	295.65	283.25	273.83	272.62	22.81%
YoY %	7.33%	10.00%	6.28%	4.38%	3.44%	0.44%	-	-
Horiz. %	136.08%	126.78%	115.26%	108.45%	103.90%	100.44%	100.00%	-
EPS	69.65	66.60	64.86	63.51	59.91	57.46	57.23	14.00%
YoY %	4.58%	2.68%	2.13%	6.01%	4.26%	0.40%	-	-
Horiz. %	121.70%	116.37%	113.33%	110.97%	104.68%	100.40%	100.00%	-
DPS	67.15	66.60	67.57	58.58	58.98	69.89	72.00	-4.54%
YoY %	0.83%	-1.44%	15.35%	-0.68%	-15.61%	-2.93%	-	-
Horiz. %	93.26%	92.50%	93.85%	81.36%	81.92%	97.07%	100.00%	-
NAPS	4.6582	4.4521	4.378	4.00	4.2071	4.0801	3.9505	11.62%
YoY %	4.63%	1.69%	9.45%	-4.92%	3.11%	3.28%	-	-
Horiz. %	117.91%	112.70%	110.82%	101.25%	106.50%	103.28%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,479,011
RPS	237.09	218.83	196.08	183.24	174.36	166.21	161.72	29.08%
YoY %	8.34%	11.60%	7.01%	5.09%	4.90%	2.78%	-	-
Horiz. %	146.61%	135.31%	121.25%	113.31%	107.82%	102.78%	100.00%	-
EPS	44.52	42.17	40.47	39.37	36.88	34.88	33.95	19.82%
YoY %	5.57%	4.20%	2.79%	6.75%	5.73%	2.74%	-	-
Horiz. %	131.13%	124.21%	119.20%	115.96%	108.63%	102.74%	100.00%	-
DPS	42.92	42.16	42.16	36.31	36.31	42.42	42.42	0.78%
YoY %	1.80%	0.00%	16.11%	0.00%	-14.40%	0.00%	-	-
Horiz. %	101.18%	99.39%	99.39%	85.60%	85.60%	100.00%	100.00%	-
NAPS	2.9771	2.8187	2.732	2.4792	2.5898	2.4765	2.3434	17.31%
YoY %	5.62%	3.17%	10.20%	-4.27%	4.58%	5.68%	-	-
Horiz. %	127.04%	120.28%	116.58%	105.79%	110.51%	105.68%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	8.70	8.87	8.58	8.00	8.94	8.96	8.50	-
P/RPS	2.35	2.57	2.73	2.71	3.16	3.27	3.12	-17.23%
YoY %	-8.56%	-5.86%	0.74%	-14.24%	-3.36%	4.81%	-	-
Horiz. %	75.32%	82.37%	87.50%	86.86%	101.28%	104.81%	100.00%	-
P/EPS	12.49	13.32	13.23	12.60	14.92	15.59	14.85	-10.90%
YoY %	-6.23%	0.68%	5.00%	-15.55%	-4.30%	4.98%	-	-
Horiz. %	84.11%	89.70%	89.09%	84.85%	100.47%	104.98%	100.00%	-
EY	8.01	7.51	7.56	7.94	6.70	6.41	6.73	12.32%
YoY %	6.66%	-0.66%	-4.79%	18.51%	4.52%	-4.75%	-	-
Horiz. %	119.02%	111.59%	112.33%	117.98%	99.55%	95.25%	100.00%	-
DY	7.72	7.51	7.87	7.32	6.60	7.80	8.47	-5.99%
YoY %	2.80%	-4.57%	7.51%	10.91%	-15.38%	-7.91%	-	-
Horiz. %	91.15%	88.67%	92.92%	86.42%	77.92%	92.09%	100.00%	-
P/NAPS	1.87	1.99	1.96	2.00	2.12	2.20	2.15	-8.89%
YoY %	-6.03%	1.53%	-2.00%	-5.66%	-3.64%	2.33%	-	-
Horiz. %	86.98%	92.56%	91.16%	93.02%	98.60%	102.33%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	16/08/12	24/05/12	23/02/12	14/11/11	22/08/11	12/05/11	21/02/11	-
Price	8.94	8.50	8.70	8.25	8.64	8.74	8.86	-
P/RPS	2.41	2.46	2.77	2.79	3.05	3.19	3.25	-18.08%
YoY %	-2.03%	-11.19%	-0.72%	-8.52%	-4.39%	-1.85%	-	-
Horiz. %	74.15%	75.69%	85.23%	85.85%	93.85%	98.15%	100.00%	-
P/EPS	12.83	12.76	13.41	12.99	14.42	15.21	15.48	-11.77%
YoY %	0.55%	-4.85%	3.23%	-9.92%	-5.19%	-1.74%	-	-
Horiz. %	82.88%	82.43%	86.63%	83.91%	93.15%	98.26%	100.00%	-
EY	7.79	7.84	7.46	7.70	6.93	6.57	6.46	13.30%
YoY %	-0.64%	5.09%	-3.12%	11.11%	5.48%	1.70%	-	-
Horiz. %	120.59%	121.36%	115.48%	119.20%	107.28%	101.70%	100.00%	-
DY	7.51	7.83	7.77	7.10	6.83	8.00	8.13	-5.15%
YoY %	-4.09%	0.77%	9.44%	3.95%	-14.62%	-1.60%	-	-
Horiz. %	92.37%	96.31%	95.57%	87.33%	84.01%	98.40%	100.00%	-
P/NAPS	1.92	1.91	1.99	2.06	2.05	2.14	2.24	-9.77%
YoY %	0.52%	-4.02%	-3.40%	0.49%	-4.21%	-4.46%	-	-
Horiz. %	85.71%	85.27%	88.84%	91.96%	91.52%	95.54%	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 - 5 July 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

953

HLIND

HONG LEONG INDUSTRIES BHD

945

GENTING

GENTING BHD

393

JCY

JCY INTERNATIONAL BERHAD

318

SALCON

SALCON BHD

270

YTLPOWR

YTL POWER INTERNATIONAL BHD

262

MAYBANK

MALAYAN BANKING BHD

252

SAPNRG

SAPURA ENERGY BERHAD

242

ARMADA

BUMI ARMADA BERHAD

235

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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