[MAYBANK] QoQ TTM Result on 31-Dec-2007 [#2]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

20-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- -1.83%

YoY- 15.59%

Quarter Report

Maybank Group FS -Dec07(BOD).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	13,782,085	16,153,942	15,874,500	16,103,112	15,561,305	15,179,312	13,963,819	-0.86%
YoY %	-14.68%	1.76%	-1.42%	3.48%	2.52%	8.70%	-	-
Horiz. %	98.70%	115.68%	113.68%	115.32%	111.44%	108.70%	100.00%	-
PBT	3,953,742	4,086,070	4,398,634	4,406,782	4,506,967	4,363,698	4,227,776	-4.35%
YoY %	-3.24%	-7.11%	-0.18%	-2.22%	3.28%	3.21%	-	-
Horiz. %	93.52%	96.65%	104.04%	104.23%	106.60%	103.21%	100.00%	-
Tax	-1,132,607	-1,083,730	-1,085,045	-1,090,187	-1,088,058	-1,110,827	-1,184,081	-2.91%
YoY %	-4.51%	0.12%	0.47%	-0.20%	2.05%	6.19%	-	-
Horiz. %	95.65%	91.52%	91.64%	92.07%	91.89%	93.81%	100.00%	-
NP	2,821,135	3,002,340	3,313,589	3,316,595	3,418,909	3,252,871	3,043,695	-4.92%
YoY %	-6.04%	-9.39%	-0.09%	-2.99%	5.10%	6.87%	-	-
Horiz. %	92.69%	98.64%	108.87%	108.97%	112.33%	106.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,764,946	2,928,202	3,277,795	3,283,800	3,345,120	3,178,372	2,966,190	-4.56%
YoY %	-5.58%	-10.67%	-0.18%	-1.83%	5.25%	7.15%	-	-
Horiz. %	93.22%	98.72%	110.51%	110.71%	112.77%	107.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.65%	26.52%	24.67%	24.74%	24.14%	25.46%	28.01%	-
YoY %	8.03%	7.50%	-0.28%	2.49%	-5.18%	-9.10%	-	-
Horiz. %	102.28%	94.68%	88.08%	88.33%	86.18%	90.90%	100.00%	-
Total Cost	10,960,950	13,151,602	12,560,911	12,786,517	12,142,396	11,926,441	10,920,124	0.24%
YoY %	-16.66%	4.70%	-1.76%	5.30%	1.81%	9.22%	-	-
Horiz. %	100.37%	120.43%	115.03%	117.09%	111.19%	109.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,941,107	19,298,097	19,778,989	15,585,372	19,455,794	15,552,791	15,479,343	18.33%
YoY %	3.33%	-2.43%	26.91%	-19.89%	25.10%	0.47%	-	-
Horiz. %	128.82%	124.67%	127.78%	100.68%	125.69%	100.47%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	1,560,458	2,241,411	2,820,683	2,820,683	3,770,000	3,089,047	3,431,242	-40.77%
YoY %	-30.38%	-20.54%	0.00%	-25.18%	22.04%	-9.97%	-	-
Horiz. %	45.48%	65.32%	82.21%	82.21%	109.87%	90.03%	100.00%	-
Div Payout %	56.44%	76.55%	86.05%	85.90%	112.70%	97.19%	115.68%	-
YoY %	-26.27%	-11.04%	0.17%	-23.78%	15.96%	-15.98%	-	-
Horiz. %	48.79%	66.17%	74.39%	74.26%	97.42%	84.02%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	19,941,107	19,298,097	19,778,989	15,585,372	19,455,794	15,552,791	15,479,343	18.33%
YoY %	3.33%	-2.43%	26.91%	-19.89%	25.10%	0.47%	-	-
Horiz. %	128.82%	124.67%	127.78%	100.68%	125.69%	100.47%	100.00%	-
NOSH	4,882,022	4,880,034	4,887,925	3,896,343	3,891,158	3,888,197	3,869,835	16.70%
YoY %	0.04%	-0.16%	25.45%	0.13%	0.08%	0.47%	-	-
Horiz. %	126.16%	126.10%	126.31%	100.68%	100.55%	100.47%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	20.47%	18.59%	20.87%	20.60%	21.97%	21.43%	21.80%	-
YoY %	10.11%	-10.92%	1.31%	-6.24%	2.52%	-1.70%	-	-
Horiz. %	93.90%	85.28%	95.73%	94.50%	100.78%	98.30%	100.00%	-
ROE	13.87%	15.17%	16.57%	21.07%	17.19%	20.44%	19.16%	-
YoY %	-8.57%	-8.45%	-21.36%	22.57%	-15.90%	6.68%	-	-
Horiz. %	72.39%	79.18%	86.48%	109.97%	89.72%	106.68%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	282.30	331.02	324.77	413.29	399.91	390.39	360.84	-15.05%
YoY %	-14.72%	1.92%	-21.42%	3.35%	2.44%	8.19%	-	-
Horiz. %	78.23%	91.74%	90.00%	114.54%	110.83%	108.19%	100.00%	-
EPS	56.64	60.00	67.06	84.28	85.97	81.74	76.65	-18.22%
YoY %	-5.60%	-10.53%	-20.43%	-1.97%	5.17%	6.64%	-	-
Horiz. %	73.89%	78.28%	87.49%	109.95%	112.16%	106.64%	100.00%	-
DPS	31.96	45.93	57.71	72.50	97.50	79.45	90.00	-49.75%
YoY %	-30.42%	-20.41%	-20.40%	-25.64%	22.72%	-11.72%	-	-
Horiz. %	35.51%	51.03%	64.12%	80.56%	108.33%	88.28%	100.00%	-
NAPS	4.0846	3.9545	4.0465	4.00	5.00	4.00	4.00	1.40%
YoY %	3.29%	-2.27%	1.16%	-20.00%	25.00%	0.00%	-	-
Horiz. %	102.11%	98.86%	101.16%	100.00%	125.00%	100.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,896,343
RPS	114.21	133.87	131.55	133.45	128.96	125.79	115.72	-0.86%
YoY %	-14.69%	1.76%	-1.42%	3.48%	2.52%	8.70%	-	-
Horiz. %	98.70%	115.68%	113.68%	115.32%	111.44%	108.70%	100.00%	-
EPS	22.91	24.27	27.16	27.21	27.72	26.34	24.58	-4.57%
YoY %	-5.60%	-10.64%	-0.18%	-1.84%	5.24%	7.16%	-	-
Horiz. %	93.21%	98.74%	110.50%	110.70%	112.77%	107.16%	100.00%	-
DPS	12.93	18.57	23.38	23.38	31.24	25.60	28.44	-40.78%
YoY %	-30.37%	-20.57%	0.00%	-25.16%	22.03%	-9.99%	-	-
Horiz. %	45.46%	65.30%	82.21%	82.21%	109.85%	90.01%	100.00%	-
NAPS	1.6525	1.5993	1.6391	1.2916	1.6123	1.2889	1.2828	18.33%
YoY %	3.33%	-2.43%	26.90%	-19.89%	25.09%	0.48%	-	-
Horiz. %	128.82%	124.67%	127.78%	100.69%	125.69%	100.48%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	6.90	7.05	8.45	11.50	11.00	12.00	12.80	-
P/RPS	2.44	2.13	2.60	2.78	2.75	3.07	3.55	-22.06%
YoY %	14.55%	-18.08%	-6.47%	1.09%	-10.42%	-13.52%	-	-
Horiz. %	68.73%	60.00%	73.24%	78.31%	77.46%	86.48%	100.00%	-
P/EPS	12.18	11.75	12.60	13.65	12.80	14.68	16.70	-18.92%
YoY %	3.66%	-6.75%	-7.69%	6.64%	-12.81%	-12.10%	-	-
Horiz. %	72.93%	70.36%	75.45%	81.74%	76.65%	87.90%	100.00%	-
EY	8.21	8.51	7.94	7.33	7.82	6.81	5.99	23.31%
YoY %	-3.53%	7.18%	8.32%	-6.27%	14.83%	13.69%	-	-
Horiz. %	137.06%	142.07%	132.55%	122.37%	130.55%	113.69%	100.00%	-
DY	4.63	6.51	6.83	6.30	8.86	6.62	7.03	-24.24%
YoY %	-28.88%	-4.69%	8.41%	-28.89%	33.84%	-5.83%	-	-
Horiz. %	65.86%	92.60%	97.16%	89.62%	126.03%	94.17%	100.00%	-
P/NAPS	1.69	1.78	2.09	2.88	2.20	3.00	3.20	-34.58%
YoY %	-5.06%	-14.83%	-27.43%	30.91%	-26.67%	-6.25%	-	-
Horiz. %	52.81%	55.62%	65.31%	90.00%	68.75%	93.75%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	11/11/08	27/08/08	14/05/08	20/02/08	15/11/07	29/08/07	11/05/07	-
Price	5.50	7.30	7.80	9.80	11.40	11.60	12.40	-
P/RPS	1.95	2.21	2.40	2.37	2.85	2.97	3.44	-31.43%
YoY %	-11.76%	-7.92%	1.27%	-16.84%	-4.04%	-13.66%	-	-
Horiz. %	56.69%	64.24%	69.77%	68.90%	82.85%	86.34%	100.00%	-
P/EPS	9.71	12.17	11.63	11.63	13.26	14.19	16.18	-28.78%
YoY %	-20.21%	4.64%	0.00%	-12.29%	-6.55%	-12.30%	-	-
Horiz. %	60.01%	75.22%	71.88%	71.88%	81.95%	87.70%	100.00%	-
EY	10.30	8.22	8.60	8.60	7.54	7.05	6.18	40.44%
YoY %	25.30%	-4.42%	0.00%	14.06%	6.95%	14.08%	-	-
Horiz. %	166.67%	133.01%	139.16%	139.16%	122.01%	114.08%	100.00%	-
DY	5.81	6.29	7.40	7.40	8.55	6.85	7.26	-13.76%
YoY %	-7.63%	-15.00%	0.00%	-13.45%	24.82%	-5.65%	-	-
Horiz. %	80.03%	86.64%	101.93%	101.93%	117.77%	94.35%	100.00%	-
P/NAPS	1.35	1.85	1.93	2.45	2.28	2.90	3.10	-42.45%
YoY %	-27.03%	-4.15%	-21.22%	7.46%	-21.38%	-6.45%	-	-
Horiz. %	43.55%	59.68%	62.26%	79.03%	73.55%	93.55%	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