[MAYBANK] QoQ TTM Result on 31-Dec-2009 [#2]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

09-Feb-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Dec-2009 [#2]

Profit Trend

QoQ- 25.86%

YoY- -54.47%

Quarter Report

Maybank Group FS - Dec09 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	18,997,029	18,560,232	18,681,786	18,360,453	18,419,000	15,404,122	15,037,794	16.84%
YoY %	2.35%	-0.65%	1.75%	-0.32%	19.57%	2.44%	-	-
Horiz. %	126.33%	123.42%	124.23%	122.10%	122.48%	102.44%	100.00%	-
PBT	5,618,538	5,370,408	3,189,646	2,388,401	1,948,732	1,674,291	3,514,694	36.67%
YoY %	4.62%	68.37%	33.55%	22.56%	16.39%	-52.36%	-	-
Horiz. %	159.86%	152.80%	90.75%	67.95%	55.45%	47.64%	100.00%	-
Tax	-1,503,201	-1,401,958	-1,259,836	-1,012,979	-862,022	-923,578	-943,629	36.36%
YoY %	-7.22%	-11.28%	-24.37%	-17.51%	6.66%	2.12%	-	-
Horiz. %	159.30%	148.57%	133.51%	107.35%	91.35%	97.88%	100.00%	-
NP	4,115,337	3,968,450	1,929,810	1,375,422	1,086,710	750,713	2,571,065	36.79%
YoY %	3.70%	105.64%	40.31%	26.57%	44.76%	-70.80%	-	-
Horiz. %	160.06%	154.35%	75.06%	53.50%	42.27%	29.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,964,478	3,818,167	1,787,553	1,260,446	1,001,504	691,874	2,513,227	35.47%
YoY %	3.83%	113.60%	41.82%	25.86%	44.75%	-72.47%	-	-
Horiz. %	157.74%	151.92%	71.13%	50.15%	39.85%	27.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.75%	26.11%	39.50%	42.41%	44.24%	55.16%	26.85%	-
YoY %	2.45%	-33.90%	-6.86%	-4.14%	-19.80%	105.44%	-	-
Horiz. %	99.63%	97.24%	147.11%	157.95%	164.77%	205.44%	100.00%	-
Total Cost	14,881,692	14,591,782	16,751,976	16,985,031	17,332,290	14,653,409	12,466,729	12.51%
YoY %	1.99%	-12.90%	-1.37%	-2.00%	18.28%	17.54%	-	-
Horiz. %	119.37%	117.05%	134.37%	136.24%	139.03%	117.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,308,160	27,881,071	26,919,593	26,893,901	25,955,863	22,324,089	19,525,973	28.06%
YoY %	1.53%	3.57%	0.10%	3.61%	16.27%	14.33%	-	-
Horiz. %	144.98%	142.79%	137.87%	137.73%	132.93%	114.33%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	3,893,113	3,893,113	1,286,053	1,286,053	507,668	507,668	976,006	151.30%
YoY %	0.00%	202.72%	0.00%	153.33%	0.00%	-47.99%	-	-
Horiz. %	398.88%	398.88%	131.77%	131.77%	52.01%	52.01%	100.00%	-
Div Payout %	98.20%	101.96%	71.94%	102.03%	50.69%	73.38%	38.83%	-
YoY %	-3.69%	41.73%	-29.49%	101.28%	-30.92%	88.98%	-	-
Horiz. %	252.90%	262.58%	185.27%	262.76%	130.54%	188.98%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	28,308,160	27,881,071	26,919,593	26,893,901	25,955,863	22,324,089	19,525,973	28.06%
YoY %	1.53%	3.57%	0.10%	3.61%	16.27%	14.33%	-	-
Horiz. %	144.98%	142.79%	137.87%	137.73%	132.93%	114.33%	100.00%	-
NOSH	7,075,801	7,078,929	7,076,840	7,076,225	7,077,070	6,345,856	4,881,493	28.05%
YoY %	-0.04%	0.03%	0.01%	-0.01%	11.52%	30.00%	-	-
Horiz. %	144.95%	145.02%	144.97%	144.96%	144.98%	130.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	21.66%	21.38%	10.33%	7.49%	5.90%	4.87%	17.10%	-
YoY %	1.31%	106.97%	37.92%	26.95%	21.15%	-71.52%	-	-
Horiz. %	126.67%	125.03%	60.41%	43.80%	34.50%	28.48%	100.00%	-
ROE	14.00%	13.69%	6.64%	4.69%	3.86%	3.10%	12.87%	-
YoY %	2.26%	106.17%	41.58%	21.50%	24.52%	-75.91%	-	-
Horiz. %	108.78%	106.37%	51.59%	36.44%	29.99%	24.09%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	268.48	262.19	263.98	259.47	260.26	242.74	308.06	-8.75%
YoY %	2.40%	-0.68%	1.74%	-0.30%	7.22%	-21.20%	-	-
Horiz. %	87.15%	85.11%	85.69%	84.23%	84.48%	78.80%	100.00%	-
EPS	56.03	53.94	25.26	17.81	14.15	10.90	51.48	5.80%
YoY %	3.87%	113.54%	41.83%	25.87%	29.82%	-78.83%	-	-
Horiz. %	108.84%	104.78%	49.07%	34.60%	27.49%	21.17%	100.00%	-
DPS	55.00	55.00	18.17	18.17	7.17	8.00	20.00	96.16%
YoY %	0.00%	202.70%	0.00%	153.42%	-10.38%	-60.00%	-	-
Horiz. %	275.00%	275.00%	90.85%	90.85%	35.85%	40.00%	100.00%	-
NAPS	4.0007	3.9386	3.8039	3.8006	3.6676	3.5179	4.00	0.01%
YoY %	1.58%	3.54%	0.09%	3.63%	4.26%	-12.05%	-	-
Horiz. %	100.02%	98.47%	95.10%	95.02%	91.69%	87.95%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 7,076,225
RPS	157.43	153.81	154.82	152.15	152.64	127.66	124.62	16.84%
YoY %	2.35%	-0.65%	1.75%	-0.32%	19.57%	2.44%	-	-
Horiz. %	126.33%	123.42%	124.23%	122.09%	122.48%	102.44%	100.00%	-
EPS	32.85	31.64	14.81	10.45	8.30	5.73	20.83	35.44%
YoY %	3.82%	113.64%	41.72%	25.90%	44.85%	-72.49%	-	-
Horiz. %	157.71%	151.90%	71.10%	50.17%	39.85%	27.51%	100.00%	-
DPS	32.26	32.26	10.66	10.66	4.21	4.21	8.09	151.25%
YoY %	0.00%	202.63%	0.00%	153.21%	0.00%	-47.96%	-	-
Horiz. %	398.76%	398.76%	131.77%	131.77%	52.04%	52.04%	100.00%	-
NAPS	2.3459	2.3105	2.2309	2.2287	2.151	1.85	1.6181	28.06%
YoY %	1.53%	3.57%	0.10%	3.61%	16.27%	14.33%	-	-
Horiz. %	144.98%	142.79%	137.87%	137.74%	132.93%	114.33%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	8.80	7.56	7.47	6.86	6.65	5.90	3.86	-
P/RPS	3.28	2.88	2.83	2.64	2.56	2.43	1.25	90.13%
YoY %	13.89%	1.77%	7.20%	3.12%	5.35%	94.40%	-	-
Horiz. %	262.40%	230.40%	226.40%	211.20%	204.80%	194.40%	100.00%	-
P/EPS	15.71	14.02	29.57	38.51	46.99	54.11	7.50	63.63%
YoY %	12.05%	-52.59%	-23.21%	-18.05%	-13.16%	621.47%	-	-
Horiz. %	209.47%	186.93%	394.27%	513.47%	626.53%	721.47%	100.00%	-
EY	6.37	7.13	3.38	2.60	2.13	1.85	13.34	-38.87%
YoY %	-10.66%	110.95%	30.00%	22.07%	15.14%	-86.13%	-	-
Horiz. %	47.75%	53.45%	25.34%	19.49%	15.97%	13.87%	100.00%	-
DY	6.25	7.28	2.43	2.65	1.08	1.36	5.18	13.32%
YoY %	-14.15%	199.59%	-8.30%	145.37%	-20.59%	-73.75%	-	-
Horiz. %	120.66%	140.54%	46.91%	51.16%	20.85%	26.25%	100.00%	-
P/NAPS	2.20	1.92	1.96	1.80	1.81	1.68	0.97	72.53%
YoY %	14.58%	-2.04%	8.89%	-0.55%	7.74%	73.20%	-	-
Horiz. %	226.80%	197.94%	202.06%	185.57%	186.60%	173.20%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	12/11/10	20/08/10	13/05/10	09/02/10	12/11/09	25/08/09	21/05/09	-
Price	9.20	8.13	7.72	6.72	6.84	6.52	5.20	-
P/RPS	3.43	3.10	2.92	2.59	2.63	2.69	1.69	60.23%
YoY %	10.65%	6.16%	12.74%	-1.52%	-2.23%	59.17%	-	-
Horiz. %	202.96%	183.43%	172.78%	153.25%	155.62%	159.17%	100.00%	-
P/EPS	16.42	15.07	30.56	37.73	48.33	59.80	10.10	38.22%
YoY %	8.96%	-50.69%	-19.00%	-21.93%	-19.18%	492.08%	-	-
Horiz. %	162.57%	149.21%	302.57%	373.56%	478.51%	592.08%	100.00%	-
EY	6.09	6.63	3.27	2.65	2.07	1.67	9.90	-27.64%
YoY %	-8.14%	102.75%	23.40%	28.02%	23.95%	-83.13%	-	-
Horiz. %	61.52%	66.97%	33.03%	26.77%	20.91%	16.87%	100.00%	-
DY	5.98	6.77	2.35	2.70	1.05	1.23	3.85	34.08%
YoY %	-11.67%	188.09%	-12.96%	157.14%	-14.63%	-68.05%	-	-
Horiz. %	155.32%	175.84%	61.04%	70.13%	27.27%	31.95%	100.00%	-
P/NAPS	2.30	2.06	2.03	1.77	1.86	1.85	1.30	46.23%
YoY %	11.65%	1.48%	14.69%	-4.84%	0.54%	42.31%	-	-
Horiz. %	176.92%	158.46%	156.15%	136.15%	143.08%	142.31%	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 - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:30:00

EMA 5

10 Mins

BUY

2024-05-17 16:30:00

EMA 5

5 Mins

BUY

2024-05-17 16:30:00

ADX

5 Mins

BUY

2024-05-17 16:30:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-17 16:15:00

ADX

5 Mins

SELL

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

452

DNEX

DAGANG NEXCHANGE BERHAD

422

HLIND

HONG LEONG INDUSTRIES BHD

366

MBSB

MALAYSIA BUILDING SOCIETY BHD

362

PTRANS

PERAK TRANSIT BERHAD

337

YTLPOWR

YTL POWER INTERNATIONAL BHD

291

TOPGLOV

TOP GLOVE CORPORATION BHD

264

PBBANK

PUBLIC BANK BHD

238

MAYBANK

MALAYAN BANKING BHD

237

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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