[MAYBANK] QoQ TTM Result on 31-Dec-2011 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

23-Feb-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Dec-2011 [#4]

Profit Trend

QoQ- 2.82%

YoY- 19.23%

Quarter Report

Maybank Group FS - Dec 11 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	30,541,527	28,609,780	26,405,682	23,660,845	22,112,066	21,039,643	20,055,958	32.26%
YoY %	6.75%	8.35%	11.60%	7.00%	5.10%	4.90%	-	-
Horiz. %	152.28%	142.65%	131.66%	117.97%	110.25%	104.90%	100.00%	-
PBT	7,677,158	7,492,132	7,194,193	6,875,194	6,706,607	6,270,467	5,901,032	19.11%
YoY %	2.47%	4.14%	4.64%	2.51%	6.96%	6.26%	-	-
Horiz. %	130.10%	126.96%	121.91%	116.51%	113.65%	106.26%	100.00%	-
Tax	-1,980,426	-1,964,262	-1,893,202	-1,753,611	-1,774,299	-1,650,709	-1,559,463	17.21%
YoY %	-0.82%	-3.75%	-7.96%	1.17%	-7.49%	-5.85%	-	-
Horiz. %	126.99%	125.96%	121.40%	112.45%	113.78%	105.85%	100.00%	-
NP	5,696,732	5,527,870	5,300,991	5,121,583	4,932,308	4,619,758	4,341,569	19.79%
YoY %	3.05%	4.28%	3.50%	3.84%	6.77%	6.41%	-	-
Horiz. %	131.21%	127.32%	122.10%	117.97%	113.61%	106.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,545,034	5,371,839	5,088,249	4,883,968	4,750,211	4,450,278	4,208,436	20.12%
YoY %	3.22%	5.57%	4.18%	2.82%	6.74%	5.75%	-	-
Horiz. %	131.76%	127.64%	120.91%	116.05%	112.87%	105.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.80%	26.22%	26.32%	25.51%	26.46%	26.33%	26.43%	-
YoY %	-1.60%	-0.38%	3.18%	-3.59%	0.49%	-0.38%	-	-
Horiz. %	97.62%	99.21%	99.58%	96.52%	100.11%	99.62%	100.00%	-
Total Cost	24,844,795	23,081,910	21,104,691	18,539,262	17,179,758	16,419,885	15,714,389	35.60%
YoY %	7.64%	9.37%	13.84%	7.91%	4.63%	4.49%	-	-
Horiz. %	158.10%	146.88%	134.30%	117.98%	109.33%	104.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	37,136,383	35,924,617	34,012,756	32,966,670	29,916,045	31,250,468	29,884,116	15.54%
YoY %	3.37%	5.62%	3.17%	10.20%	-4.27%	4.57%	-	-
Horiz. %	124.27%	120.21%	113.82%	110.32%	100.11%	104.57%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	5,178,707	5,178,707	5,087,797	5,087,797	4,381,228	4,381,228	5,118,987	0.77%
YoY %	0.00%	1.79%	0.00%	16.13%	0.00%	-14.41%	-	-
Horiz. %	101.17%	101.17%	99.39%	99.39%	85.59%	85.59%	100.00%	-
Div Payout %	93.39%	96.40%	99.99%	104.17%	92.23%	98.45%	121.64%	-
YoY %	-3.12%	-3.59%	-4.01%	12.95%	-6.32%	-19.06%	-	-
Horiz. %	76.78%	79.25%	82.20%	85.64%	75.82%	80.94%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	37,136,383	35,924,617	34,012,756	32,966,670	29,916,045	31,250,468	29,884,116	15.54%
YoY %	3.37%	5.62%	3.17%	10.20%	-4.27%	4.57%	-	-
Horiz. %	124.27%	120.21%	113.82%	110.32%	100.11%	104.57%	100.00%	-
NOSH	7,852,903	7,712,124	7,639,711	7,530,075	7,479,011	7,428,030	7,324,358	4.74%
YoY %	1.83%	0.95%	1.46%	0.68%	0.69%	1.42%	-	-
Horiz. %	107.22%	105.29%	104.31%	102.81%	102.11%	101.42%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	18.65%	19.32%	20.08%	21.65%	22.31%	21.96%	21.65%	-
YoY %	-3.47%	-3.78%	-7.25%	-2.96%	1.59%	1.43%	-	-
Horiz. %	86.14%	89.24%	92.75%	100.00%	103.05%	101.43%	100.00%	-
ROE	14.93%	14.95%	14.96%	14.81%	15.88%	14.24%	14.08%	-
YoY %	-0.13%	-0.07%	1.01%	-6.74%	11.52%	1.14%	-	-
Horiz. %	106.04%	106.18%	106.25%	105.18%	112.78%	101.14%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	388.92	370.97	345.64	314.22	295.65	283.25	273.83	26.27%
YoY %	4.84%	7.33%	10.00%	6.28%	4.38%	3.44%	-	-
Horiz. %	142.03%	135.47%	126.22%	114.75%	107.97%	103.44%	100.00%	-
EPS	70.61	69.65	66.60	64.86	63.51	59.91	57.46	14.68%
YoY %	1.38%	4.58%	2.68%	2.13%	6.01%	4.26%	-	-
Horiz. %	122.89%	121.21%	115.91%	112.88%	110.53%	104.26%	100.00%	-
DPS	65.95	67.15	66.60	67.57	58.58	58.98	69.89	-3.78%
YoY %	-1.79%	0.83%	-1.44%	15.35%	-0.68%	-15.61%	-	-
Horiz. %	94.36%	96.08%	95.29%	96.68%	83.82%	84.39%	100.00%	-
NAPS	4.729	4.6582	4.4521	4.378	4.00	4.2071	4.0801	10.31%
YoY %	1.52%	4.63%	1.69%	9.45%	-4.92%	3.11%	-	-
Horiz. %	115.90%	114.17%	109.12%	107.30%	98.04%	103.11%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 7,530,075
RPS	253.10	237.09	218.83	196.08	183.24	174.36	166.21	32.25%
YoY %	6.75%	8.34%	11.60%	7.01%	5.09%	4.90%	-	-
Horiz. %	152.28%	142.64%	131.66%	117.97%	110.25%	104.90%	100.00%	-
EPS	45.95	44.52	42.17	40.47	39.37	36.88	34.88	20.11%
YoY %	3.21%	5.57%	4.20%	2.79%	6.75%	5.73%	-	-
Horiz. %	131.74%	127.64%	120.90%	116.03%	112.87%	105.73%	100.00%	-
DPS	42.92	42.92	42.16	42.16	36.31	36.31	42.42	0.78%
YoY %	0.00%	1.80%	0.00%	16.11%	0.00%	-14.40%	-	-
Horiz. %	101.18%	101.18%	99.39%	99.39%	85.60%	85.60%	100.00%	-
NAPS	3.0775	2.9771	2.8187	2.732	2.4792	2.5898	2.4765	15.54%
YoY %	3.37%	5.62%	3.17%	10.20%	-4.27%	4.58%	-	-
Horiz. %	124.27%	120.21%	113.82%	110.32%	100.11%	104.58%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	9.01	8.70	8.87	8.58	8.00	8.94	8.96	-
P/RPS	2.32	2.35	2.57	2.73	2.71	3.16	3.27	-20.40%
YoY %	-1.28%	-8.56%	-5.86%	0.74%	-14.24%	-3.36%	-	-
Horiz. %	70.95%	71.87%	78.59%	83.49%	82.87%	96.64%	100.00%	-
P/EPS	12.76	12.49	13.32	13.23	12.60	14.92	15.59	-12.46%
YoY %	2.16%	-6.23%	0.68%	5.00%	-15.55%	-4.30%	-	-
Horiz. %	81.85%	80.12%	85.44%	84.86%	80.82%	95.70%	100.00%	-
EY	7.84	8.01	7.51	7.56	7.94	6.70	6.41	14.32%
YoY %	-2.12%	6.66%	-0.66%	-4.79%	18.51%	4.52%	-	-
Horiz. %	122.31%	124.96%	117.16%	117.94%	123.87%	104.52%	100.00%	-
DY	7.32	7.72	7.51	7.87	7.32	6.60	7.80	-4.13%
YoY %	-5.18%	2.80%	-4.57%	7.51%	10.91%	-15.38%	-	-
Horiz. %	93.85%	98.97%	96.28%	100.90%	93.85%	84.62%	100.00%	-
P/NAPS	1.91	1.87	1.99	1.96	2.00	2.12	2.20	-8.96%
YoY %	2.14%	-6.03%	1.53%	-2.00%	-5.66%	-3.64%	-	-
Horiz. %	86.82%	85.00%	90.45%	89.09%	90.91%	96.36%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	09/11/12	16/08/12	24/05/12	23/02/12	14/11/11	22/08/11	12/05/11	-
Price	9.02	8.94	8.50	8.70	8.25	8.64	8.74	-
P/RPS	2.32	2.41	2.46	2.77	2.79	3.05	3.19	-19.08%
YoY %	-3.73%	-2.03%	-11.19%	-0.72%	-8.52%	-4.39%	-	-
Horiz. %	72.73%	75.55%	77.12%	86.83%	87.46%	95.61%	100.00%	-
P/EPS	12.77	12.83	12.76	13.41	12.99	14.42	15.21	-10.97%
YoY %	-0.47%	0.55%	-4.85%	3.23%	-9.92%	-5.19%	-	-
Horiz. %	83.96%	84.35%	83.89%	88.17%	85.40%	94.81%	100.00%	-
EY	7.83	7.79	7.84	7.46	7.70	6.93	6.57	12.37%
YoY %	0.51%	-0.64%	5.09%	-3.12%	11.11%	5.48%	-	-
Horiz. %	119.18%	118.57%	119.33%	113.55%	117.20%	105.48%	100.00%	-
DY	7.31	7.51	7.83	7.77	7.10	6.83	8.00	-5.82%
YoY %	-2.66%	-4.09%	0.77%	9.44%	3.95%	-14.62%	-	-
Horiz. %	91.38%	93.88%	97.88%	97.12%	88.75%	85.38%	100.00%	-
P/NAPS	1.91	1.92	1.91	1.99	2.06	2.05	2.14	-7.28%
YoY %	-0.52%	0.52%	-4.02%	-3.40%	0.49%	-4.21%	-	-
Horiz. %	89.25%	89.72%	89.25%	92.99%	96.26%	95.79%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 09:30:00

TURTLE SYSTEM 20

30 Mins

BUY

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

PTRANS

PERAK TRANSIT BERHAD

322

MYEG

MY E.G. SERVICES BHD

321

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

319

VSTECS

VSTECS BERHAD

289

YTLPOWR

YTL POWER INTERNATIONAL BHD

260

PBBANK

PUBLIC BANK BHD

204

DNEX

DAGANG NEXCHANGE BERHAD

199

SNS

SNS NETWORK TECHNOLOGY BERHAD

198

Daily Stocks

HSI-CXG

0.18

+0.015

149,563,900

HSI-HUT

0.17

-0.02

94,316,100

MRCB

0.705

+0.015

56,694,800

PMHLDG

0.29

-0.005

52,634,000

ICONIC

0.12

0.00

43,843,400

CLASSITA

0.04

0.00

43,547,600

HSI-HS2

0.08

-0.015

36,955,800

ICONIC-WA

0.045

0.00

35,728,700

SNS

0.51

-0.02

34,431,400

AHB

0.165

+0.02

31,420,500

More active Stocks

SBAGAN

5.57

+0.60

337,400

KLUANG

5.28

+0.47

122,800

KUCHAI

2.12

+0.29

907,900

MCEHLDG

1.95

+0.24

4,631,600

F&N

32.70

+0.18

300

MNRB

2.40

+0.17

4,298,100

MCEHLDG-WA

1.25

+0.16

1,245,100

SAM

5.52

+0.15

322,700

CHINAETF-MYR

4.83

+0.13

203,500

HSI-CVR

1.37

+0.13

4,000

More gainer Stocks

DLADY

32.48

-0.90

19,300

HEIM

23.64

-0.26

12,300

PETGAS

18.06

-0.20

24,400

HSI-HS6

0.405

-0.16

160,000

AJI

19.12

-0.16

89,500

MPI

30.86

-0.14

16,500

NSOP

3.76

-0.14

1,000

KUAISHO-C17

0.08

-0.12

58,800

UTDPLT

25.40

-0.10

121,500

KUAISHO-C16

0.01

-0.085

20,000

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