[MAYBANK] QoQ TTM Result on 31-Dec-2010

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

21-Feb-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Dec-2010

Profit Trend

QoQ- 3.32%

YoY- 224.98%

Quarter Report

Maybank Group FS-Dec 10(Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	22,112,066	21,039,643	20,055,958	19,514,330	18,997,029	18,560,232	18,681,786	11.88%
YoY %	5.10%	4.90%	2.78%	2.72%	2.35%	-0.65%	-	-
Horiz. %	118.36%	112.62%	107.36%	104.46%	101.69%	99.35%	100.00%	-
PBT	6,706,607	6,270,467	5,901,032	5,780,604	5,618,538	5,370,408	3,189,646	64.05%
YoY %	6.96%	6.26%	2.08%	2.88%	4.62%	68.37%	-	-
Horiz. %	210.26%	196.59%	185.01%	181.23%	176.15%	168.37%	100.00%	-
Tax	-1,774,299	-1,650,709	-1,559,463	-1,562,013	-1,503,201	-1,401,958	-1,259,836	25.61%
YoY %	-7.49%	-5.85%	0.16%	-3.91%	-7.22%	-11.28%	-	-
Horiz. %	140.84%	131.03%	123.78%	123.99%	119.32%	111.28%	100.00%	-
NP	4,932,308	4,619,758	4,341,569	4,218,591	4,115,337	3,968,450	1,929,810	86.82%
YoY %	6.77%	6.41%	2.92%	2.51%	3.70%	105.64%	-	-
Horiz. %	255.59%	239.39%	224.97%	218.60%	213.25%	205.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,750,211	4,450,278	4,208,436	4,096,224	3,964,478	3,818,167	1,787,553	91.73%
YoY %	6.74%	5.75%	2.74%	3.32%	3.83%	113.60%	-	-
Horiz. %	265.74%	248.96%	235.43%	229.15%	221.78%	213.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.46%	26.33%	26.43%	27.02%	26.75%	26.11%	39.50%	-
YoY %	0.49%	-0.38%	-2.18%	1.01%	2.45%	-33.90%	-	-
Horiz. %	66.99%	66.66%	66.91%	68.41%	67.72%	66.10%	100.00%	-
Total Cost	17,179,758	16,419,885	15,714,389	15,295,739	14,881,692	14,591,782	16,751,976	1.69%
YoY %	4.63%	4.49%	2.74%	2.78%	1.99%	-12.90%	-	-
Horiz. %	102.55%	98.02%	93.81%	91.31%	88.84%	87.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,916,045	31,250,468	29,884,116	28,277,939	28,308,160	27,881,071	26,919,593	7.28%
YoY %	-4.27%	4.57%	5.68%	-0.11%	1.53%	3.57%	-	-
Horiz. %	111.13%	116.09%	111.01%	105.05%	105.16%	103.57%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	4,381,228	4,381,228	5,118,987	5,118,987	3,893,113	3,893,113	1,286,053	126.23%
YoY %	0.00%	-14.41%	0.00%	31.49%	0.00%	202.72%	-	-
Horiz. %	340.67%	340.67%	398.04%	398.04%	302.72%	302.72%	100.00%	-
Div Payout %	92.23%	98.45%	121.64%	124.97%	98.20%	101.96%	71.94%	-
YoY %	-6.32%	-19.06%	-2.66%	27.26%	-3.69%	41.73%	-	-
Horiz. %	128.20%	136.85%	169.09%	173.71%	136.50%	141.73%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	29,916,045	31,250,468	29,884,116	28,277,939	28,308,160	27,881,071	26,919,593	7.28%
YoY %	-4.27%	4.57%	5.68%	-0.11%	1.53%	3.57%	-	-
Horiz. %	111.13%	116.09%	111.01%	105.05%	105.16%	103.57%	100.00%	-
NOSH	7,479,011	7,428,030	7,324,358	7,158,066	7,075,801	7,078,929	7,076,840	3.75%
YoY %	0.69%	1.42%	2.32%	1.16%	-0.04%	0.03%	-	-
Horiz. %	105.68%	104.96%	103.50%	101.15%	99.99%	100.03%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	22.31%	21.96%	21.65%	21.62%	21.66%	21.38%	10.33%	-
YoY %	1.59%	1.43%	0.14%	-0.18%	1.31%	106.97%	-	-
Horiz. %	215.97%	212.58%	209.58%	209.29%	209.68%	206.97%	100.00%	-
ROE	15.88%	14.24%	14.08%	14.49%	14.00%	13.69%	6.64%	-
YoY %	11.52%	1.14%	-2.83%	3.50%	2.26%	106.17%	-	-
Horiz. %	239.16%	214.46%	212.05%	218.22%	210.84%	206.17%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	295.65	283.25	273.83	272.62	268.48	262.19	263.98	7.83%
YoY %	4.38%	3.44%	0.44%	1.54%	2.40%	-0.68%	-	-
Horiz. %	112.00%	107.30%	103.73%	103.27%	101.70%	99.32%	100.00%	-
EPS	63.51	59.91	57.46	57.23	56.03	53.94	25.26	84.79%
YoY %	6.01%	4.26%	0.40%	2.14%	3.87%	113.54%	-	-
Horiz. %	251.43%	237.17%	227.47%	226.56%	221.81%	213.54%	100.00%	-
DPS	58.58	58.98	69.89	72.00	55.00	55.00	18.17	118.08%
YoY %	-0.68%	-15.61%	-2.93%	30.91%	0.00%	202.70%	-	-
Horiz. %	322.40%	324.60%	384.65%	396.26%	302.70%	302.70%	100.00%	-
NAPS	4.00	4.2071	4.0801	3.9505	4.0007	3.9386	3.8039	3.40%
YoY %	-4.92%	3.11%	3.28%	-1.25%	1.58%	3.54%	-	-
Horiz. %	105.16%	110.60%	107.26%	103.85%	105.17%	103.54%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 7,158,066
RPS	183.24	174.36	166.21	161.72	157.43	153.81	154.82	11.87%
YoY %	5.09%	4.90%	2.78%	2.73%	2.35%	-0.65%	-	-
Horiz. %	118.36%	112.62%	107.36%	104.46%	101.69%	99.35%	100.00%	-
EPS	39.37	36.88	34.88	33.95	32.85	31.64	14.81	91.78%
YoY %	6.75%	5.73%	2.74%	3.35%	3.82%	113.64%	-	-
Horiz. %	265.83%	249.02%	235.52%	229.24%	221.81%	213.64%	100.00%	-
DPS	36.31	36.31	42.42	42.42	32.26	32.26	10.66	126.21%
YoY %	0.00%	-14.40%	0.00%	31.49%	0.00%	202.63%	-	-
Horiz. %	340.62%	340.62%	397.94%	397.94%	302.63%	302.63%	100.00%	-
NAPS	2.4792	2.5898	2.4765	2.3434	2.3459	2.3105	2.2309	7.28%
YoY %	-4.27%	4.58%	5.68%	-0.11%	1.53%	3.57%	-	-
Horiz. %	111.13%	116.09%	111.01%	105.04%	105.15%	103.57%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	8.00	8.94	8.96	8.50	8.80	7.56	7.47	-
P/RPS	2.71	3.16	3.27	3.12	3.28	2.88	2.83	-2.84%
YoY %	-14.24%	-3.36%	4.81%	-4.88%	13.89%	1.77%	-	-
Horiz. %	95.76%	111.66%	115.55%	110.25%	115.90%	101.77%	100.00%	-
P/EPS	12.60	14.92	15.59	14.85	15.71	14.02	29.57	-43.34%
YoY %	-15.55%	-4.30%	4.98%	-5.47%	12.05%	-52.59%	-	-
Horiz. %	42.61%	50.46%	52.72%	50.22%	53.13%	47.41%	100.00%	-
EY	7.94	6.70	6.41	6.73	6.37	7.13	3.38	76.62%
YoY %	18.51%	4.52%	-4.75%	5.65%	-10.66%	110.95%	-	-
Horiz. %	234.91%	198.22%	189.64%	199.11%	188.46%	210.95%	100.00%	-
DY	7.32	6.60	7.80	8.47	6.25	7.28	2.43	108.43%
YoY %	10.91%	-15.38%	-7.91%	35.52%	-14.15%	199.59%	-	-
Horiz. %	301.23%	271.60%	320.99%	348.56%	257.20%	299.59%	100.00%	-
P/NAPS	2.00	2.12	2.20	2.15	2.20	1.92	1.96	1.35%
YoY %	-5.66%	-3.64%	2.33%	-2.27%	14.58%	-2.04%	-	-
Horiz. %	102.04%	108.16%	112.24%	109.69%	112.24%	97.96%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	14/11/11	22/08/11	12/05/11	21/02/11	12/11/10	20/08/10	13/05/10	-
Price	8.25	8.64	8.74	8.86	9.20	8.13	7.72	-
P/RPS	2.79	3.05	3.19	3.25	3.43	3.10	2.92	-2.98%
YoY %	-8.52%	-4.39%	-1.85%	-5.25%	10.65%	6.16%	-	-
Horiz. %	95.55%	104.45%	109.25%	111.30%	117.47%	106.16%	100.00%	-
P/EPS	12.99	14.42	15.21	15.48	16.42	15.07	30.56	-43.43%
YoY %	-9.92%	-5.19%	-1.74%	-5.72%	8.96%	-50.69%	-	-
Horiz. %	42.51%	47.19%	49.77%	50.65%	53.73%	49.31%	100.00%	-
EY	7.70	6.93	6.57	6.46	6.09	6.63	3.27	76.90%
YoY %	11.11%	5.48%	1.70%	6.08%	-8.14%	102.75%	-	-
Horiz. %	235.47%	211.93%	200.92%	197.55%	186.24%	202.75%	100.00%	-
DY	7.10	6.83	8.00	8.13	5.98	6.77	2.35	108.85%
YoY %	3.95%	-14.62%	-1.60%	35.95%	-11.67%	188.09%	-	-
Horiz. %	302.13%	290.64%	340.43%	345.96%	254.47%	288.09%	100.00%	-
P/NAPS	2.06	2.05	2.14	2.24	2.30	2.06	2.03	0.98%
YoY %	0.49%	-4.21%	-4.46%	-2.61%	11.65%	1.48%	-	-
Horiz. %	101.48%	100.99%	105.42%	110.34%	113.30%	101.48%	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