[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 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

952

HLIND

HONG LEONG INDUSTRIES BHD

935

GENTING

GENTING BHD

343

JCY

JCY INTERNATIONAL BERHAD

316

MAYBANK

MALAYAN BANKING BHD

264

GENM

GENTING MALAYSIA BERHAD

236

SAPNRG

SAPURA ENERGY BERHAD

232

YTLPOWR

YTL POWER INTERNATIONAL BHD

224

SALCON

SALCON BHD

217

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