[MAYBANK] QoQ TTM Result on 31-Mar-2008 [#3]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

14-May-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Mar-2008 [#3]

Profit Trend

QoQ- -0.18%

YoY- 10.51%

Quarter Report

Maybank Group FS - Mar08(Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	14,510,200	13,782,085	16,153,942	15,874,500	16,103,112	15,561,305	15,179,312	-2.94%
YoY %	5.28%	-14.68%	1.76%	-1.42%	3.48%	2.52%	-	-
Horiz. %	95.59%	90.80%	106.42%	104.58%	106.09%	102.52%	100.00%	-
PBT	3,880,798	3,953,742	4,086,070	4,398,634	4,406,782	4,506,967	4,363,698	-7.48%
YoY %	-1.84%	-3.24%	-7.11%	-0.18%	-2.22%	3.28%	-	-
Horiz. %	88.93%	90.61%	93.64%	100.80%	100.99%	103.28%	100.00%	-
Tax	-1,051,176	-1,132,607	-1,083,730	-1,085,045	-1,090,187	-1,088,058	-1,110,827	-3.59%
YoY %	7.19%	-4.51%	0.12%	0.47%	-0.20%	2.05%	-	-
Horiz. %	94.63%	101.96%	97.56%	97.68%	98.14%	97.95%	100.00%	-
NP	2,829,622	2,821,135	3,002,340	3,313,589	3,316,595	3,418,909	3,252,871	-8.83%
YoY %	0.30%	-6.04%	-9.39%	-0.09%	-2.99%	5.10%	-	-
Horiz. %	86.99%	86.73%	92.30%	101.87%	101.96%	105.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,768,552	2,764,946	2,928,202	3,277,795	3,283,800	3,345,120	3,178,372	-8.75%
YoY %	0.13%	-5.58%	-10.67%	-0.18%	-1.83%	5.25%	-	-
Horiz. %	87.11%	86.99%	92.13%	103.13%	103.32%	105.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.09%	28.65%	26.52%	24.67%	24.74%	24.14%	25.46%	-
YoY %	-5.45%	8.03%	7.50%	-0.28%	2.49%	-5.18%	-	-
Horiz. %	106.40%	112.53%	104.16%	96.90%	97.17%	94.82%	100.00%	-
Total Cost	11,680,578	10,960,950	13,151,602	12,560,911	12,786,517	12,142,396	11,926,441	-1.37%
YoY %	6.57%	-16.66%	4.70%	-1.76%	5.30%	1.81%	-	-
Horiz. %	97.94%	91.90%	110.27%	105.32%	107.21%	101.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,523,189	19,941,107	19,298,097	19,778,989	15,585,372	19,455,794	15,552,791	16.28%
YoY %	-2.10%	3.33%	-2.43%	26.91%	-19.89%	25.10%	-	-
Horiz. %	125.53%	128.22%	124.08%	127.17%	100.21%	125.10%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	976,006	1,560,458	2,241,411	2,820,683	2,820,683	3,770,000	3,089,047	-53.44%
YoY %	-37.45%	-30.38%	-20.54%	0.00%	-25.18%	22.04%	-	-
Horiz. %	31.60%	50.52%	72.56%	91.31%	91.31%	122.04%	100.00%	-
Div Payout %	35.25%	56.44%	76.55%	86.05%	85.90%	112.70%	97.19%	-
YoY %	-37.54%	-26.27%	-11.04%	0.17%	-23.78%	15.96%	-	-
Horiz. %	36.27%	58.07%	78.76%	88.54%	88.38%	115.96%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	19,523,189	19,941,107	19,298,097	19,778,989	15,585,372	19,455,794	15,552,791	16.28%
YoY %	-2.10%	3.33%	-2.43%	26.91%	-19.89%	25.10%	-	-
Horiz. %	125.53%	128.22%	124.08%	127.17%	100.21%	125.10%	100.00%	-
NOSH	4,880,797	4,882,022	4,880,034	4,887,925	3,896,343	3,891,158	3,888,197	16.28%
YoY %	-0.03%	0.04%	-0.16%	25.45%	0.13%	0.08%	-	-
Horiz. %	125.53%	125.56%	125.51%	125.71%	100.21%	100.08%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	19.50%	20.47%	18.59%	20.87%	20.60%	21.97%	21.43%	-
YoY %	-4.74%	10.11%	-10.92%	1.31%	-6.24%	2.52%	-	-
Horiz. %	90.99%	95.52%	86.75%	97.39%	96.13%	102.52%	100.00%	-
ROE	14.18%	13.87%	15.17%	16.57%	21.07%	17.19%	20.44%	-
YoY %	2.24%	-8.57%	-8.45%	-21.36%	22.57%	-15.90%	-	-
Horiz. %	69.37%	67.86%	74.22%	81.07%	103.08%	84.10%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	297.29	282.30	331.02	324.77	413.29	399.91	390.39	-16.53%
YoY %	5.31%	-14.72%	1.92%	-21.42%	3.35%	2.44%	-	-
Horiz. %	76.15%	72.31%	84.79%	83.19%	105.87%	102.44%	100.00%	-
EPS	56.72	56.64	60.00	67.06	84.28	85.97	81.74	-21.53%
YoY %	0.14%	-5.60%	-10.53%	-20.43%	-1.97%	5.17%	-	-
Horiz. %	69.39%	69.29%	73.40%	82.04%	103.11%	105.17%	100.00%	-
DPS	20.00	31.96	45.93	57.71	72.50	97.50	79.45	-59.96%
YoY %	-37.42%	-30.42%	-20.41%	-20.40%	-25.64%	22.72%	-	-
Horiz. %	25.17%	40.23%	57.81%	72.64%	91.25%	122.72%	100.00%	-
NAPS	4.00	4.0846	3.9545	4.0465	4.00	5.00	4.00	0.00%
YoY %	-2.07%	3.29%	-2.27%	1.16%	-20.00%	25.00%	-	-
Horiz. %	100.00%	102.11%	98.86%	101.16%	100.00%	125.00%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 4,887,925
RPS	120.25	114.21	133.87	131.55	133.45	128.96	125.79	-2.94%
YoY %	5.29%	-14.69%	1.76%	-1.42%	3.48%	2.52%	-	-
Horiz. %	95.60%	90.79%	106.42%	104.58%	106.09%	102.52%	100.00%	-
EPS	22.94	22.91	24.27	27.16	27.21	27.72	26.34	-8.76%
YoY %	0.13%	-5.60%	-10.64%	-0.18%	-1.84%	5.24%	-	-
Horiz. %	87.09%	86.98%	92.14%	103.11%	103.30%	105.24%	100.00%	-
DPS	8.09	12.93	18.57	23.38	23.38	31.24	25.60	-53.44%
YoY %	-37.43%	-30.37%	-20.57%	0.00%	-25.16%	22.03%	-	-
Horiz. %	31.60%	50.51%	72.54%	91.33%	91.33%	122.03%	100.00%	-
NAPS	1.6179	1.6525	1.5993	1.6391	1.2916	1.6123	1.2889	16.28%
YoY %	-2.09%	3.33%	-2.43%	26.90%	-19.89%	25.09%	-	-
Horiz. %	125.53%	128.21%	124.08%	127.17%	100.21%	125.09%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	5.10	6.90	7.05	8.45	11.50	11.00	12.00	-
P/RPS	1.72	2.44	2.13	2.60	2.78	2.75	3.07	-31.91%
YoY %	-29.51%	14.55%	-18.08%	-6.47%	1.09%	-10.42%	-	-
Horiz. %	56.03%	79.48%	69.38%	84.69%	90.55%	89.58%	100.00%	-
P/EPS	8.99	12.18	11.75	12.60	13.65	12.80	14.68	-27.77%
YoY %	-26.19%	3.66%	-6.75%	-7.69%	6.64%	-12.81%	-	-
Horiz. %	61.24%	82.97%	80.04%	85.83%	92.98%	87.19%	100.00%	-
EY	11.12	8.21	8.51	7.94	7.33	7.82	6.81	38.46%
YoY %	35.44%	-3.53%	7.18%	8.32%	-6.27%	14.83%	-	-
Horiz. %	163.29%	120.56%	124.96%	116.59%	107.64%	114.83%	100.00%	-
DY	3.92	4.63	6.51	6.83	6.30	8.86	6.62	-29.37%
YoY %	-15.33%	-28.88%	-4.69%	8.41%	-28.89%	33.84%	-	-
Horiz. %	59.21%	69.94%	98.34%	103.17%	95.17%	133.84%	100.00%	-
P/NAPS	1.28	1.69	1.78	2.09	2.88	2.20	3.00	-43.17%
YoY %	-24.26%	-5.06%	-14.83%	-27.43%	30.91%	-26.67%	-	-
Horiz. %	42.67%	56.33%	59.33%	69.67%	96.00%	73.33%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	27/02/09	11/11/08	27/08/08	14/05/08	20/02/08	15/11/07	29/08/07	-
Price	5.10	5.50	7.30	7.80	9.80	11.40	11.60	-
P/RPS	1.72	1.95	2.21	2.40	2.37	2.85	2.97	-30.40%
YoY %	-11.79%	-11.76%	-7.92%	1.27%	-16.84%	-4.04%	-	-
Horiz. %	57.91%	65.66%	74.41%	80.81%	79.80%	95.96%	100.00%	-
P/EPS	8.99	9.71	12.17	11.63	11.63	13.26	14.19	-26.13%
YoY %	-7.42%	-20.21%	4.64%	0.00%	-12.29%	-6.55%	-	-
Horiz. %	63.35%	68.43%	85.76%	81.96%	81.96%	93.45%	100.00%	-
EY	11.12	10.30	8.22	8.60	8.60	7.54	7.05	35.31%
YoY %	7.96%	25.30%	-4.42%	0.00%	14.06%	6.95%	-	-
Horiz. %	157.73%	146.10%	116.60%	121.99%	121.99%	106.95%	100.00%	-
DY	3.92	5.81	6.29	7.40	7.40	8.55	6.85	-30.95%
YoY %	-32.53%	-7.63%	-15.00%	0.00%	-13.45%	24.82%	-	-
Horiz. %	57.23%	84.82%	91.82%	108.03%	108.03%	124.82%	100.00%	-
P/NAPS	1.28	1.35	1.85	1.93	2.45	2.28	2.90	-41.88%
YoY %	-5.19%	-27.03%	-4.15%	-21.22%	7.46%	-21.38%	-	-
Horiz. %	44.14%	46.55%	63.79%	66.55%	84.48%	78.62%	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