[MAYBANK] QoQ TTM Result on 31-Mar-2009 [#3]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

21-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- -9.22%

YoY- -23.33%

Quarter Report

Maybank Group FS - Mar09(Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	18,360,453	18,419,000	15,404,122	15,037,794	14,510,200	13,782,085	16,153,942	8.88%
YoY %	-0.32%	19.57%	2.44%	3.64%	5.28%	-14.68%	-	-
Horiz. %	113.66%	114.02%	95.36%	93.09%	89.82%	85.32%	100.00%	-
PBT	2,388,401	1,948,732	1,674,291	3,514,694	3,880,798	3,953,742	4,086,070	-30.02%
YoY %	22.56%	16.39%	-52.36%	-9.43%	-1.84%	-3.24%	-	-
Horiz. %	58.45%	47.69%	40.98%	86.02%	94.98%	96.76%	100.00%	-
Tax	-1,012,979	-862,022	-923,578	-943,629	-1,051,176	-1,132,607	-1,083,730	-4.38%
YoY %	-17.51%	6.66%	2.12%	10.23%	7.19%	-4.51%	-	-
Horiz. %	93.47%	79.54%	85.22%	87.07%	97.00%	104.51%	100.00%	-
NP	1,375,422	1,086,710	750,713	2,571,065	2,829,622	2,821,135	3,002,340	-40.48%
YoY %	26.57%	44.76%	-70.80%	-9.14%	0.30%	-6.04%	-	-
Horiz. %	45.81%	36.20%	25.00%	85.64%	94.25%	93.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,260,446	1,001,504	691,874	2,513,227	2,768,552	2,764,946	2,928,202	-42.90%
YoY %	25.86%	44.75%	-72.47%	-9.22%	0.13%	-5.58%	-	-
Horiz. %	43.05%	34.20%	23.63%	85.83%	94.55%	94.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.41%	44.24%	55.16%	26.85%	27.09%	28.65%	26.52%	-
YoY %	-4.14%	-19.80%	105.44%	-0.89%	-5.45%	8.03%	-	-
Horiz. %	159.92%	166.82%	207.99%	101.24%	102.15%	108.03%	100.00%	-
Total Cost	16,985,031	17,332,290	14,653,409	12,466,729	11,680,578	10,960,950	13,151,602	18.53%
YoY %	-2.00%	18.28%	17.54%	6.73%	6.57%	-16.66%	-	-
Horiz. %	129.15%	131.79%	111.42%	94.79%	88.81%	83.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,893,901	25,955,863	22,324,089	19,525,973	19,523,189	19,941,107	19,298,097	24.68%
YoY %	3.61%	16.27%	14.33%	0.01%	-2.10%	3.33%	-	-
Horiz. %	139.36%	134.50%	115.68%	101.18%	101.17%	103.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	1,286,053	507,668	507,668	976,006	976,006	1,560,458	2,241,411	-30.88%
YoY %	153.33%	0.00%	-47.99%	0.00%	-37.45%	-30.38%	-	-
Horiz. %	57.38%	22.65%	22.65%	43.54%	43.54%	69.62%	100.00%	-
Div Payout %	102.03%	50.69%	73.38%	38.83%	35.25%	56.44%	76.55%	-
YoY %	101.28%	-30.92%	88.98%	10.16%	-37.54%	-26.27%	-	-
Horiz. %	133.29%	66.22%	95.86%	50.73%	46.05%	73.73%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	26,893,901	25,955,863	22,324,089	19,525,973	19,523,189	19,941,107	19,298,097	24.68%
YoY %	3.61%	16.27%	14.33%	0.01%	-2.10%	3.33%	-	-
Horiz. %	139.36%	134.50%	115.68%	101.18%	101.17%	103.33%	100.00%	-
NOSH	7,076,225	7,077,070	6,345,856	4,881,493	4,880,797	4,882,022	4,880,034	28.02%
YoY %	-0.01%	11.52%	30.00%	0.01%	-0.03%	0.04%	-	-
Horiz. %	145.00%	145.02%	130.04%	100.03%	100.02%	100.04%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	7.49%	5.90%	4.87%	17.10%	19.50%	20.47%	18.59%	-
YoY %	26.95%	21.15%	-71.52%	-12.31%	-4.74%	10.11%	-	-
Horiz. %	40.29%	31.74%	26.20%	91.98%	104.90%	110.11%	100.00%	-
ROE	4.69%	3.86%	3.10%	12.87%	14.18%	13.87%	15.17%	-
YoY %	21.50%	24.52%	-75.91%	-9.24%	2.24%	-8.57%	-	-
Horiz. %	30.92%	25.44%	20.44%	84.84%	93.47%	91.43%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	259.47	260.26	242.74	308.06	297.29	282.30	331.02	-14.94%
YoY %	-0.30%	7.22%	-21.20%	3.62%	5.31%	-14.72%	-	-
Horiz. %	78.38%	78.62%	73.33%	93.06%	89.81%	85.28%	100.00%	-
EPS	17.81	14.15	10.90	51.48	56.72	56.64	60.00	-55.40%
YoY %	25.87%	29.82%	-78.83%	-9.24%	0.14%	-5.60%	-	-
Horiz. %	29.68%	23.58%	18.17%	85.80%	94.53%	94.40%	100.00%	-
DPS	18.17	7.17	8.00	20.00	20.00	31.96	45.93	-46.01%
YoY %	153.42%	-10.38%	-60.00%	0.00%	-37.42%	-30.42%	-	-
Horiz. %	39.56%	15.61%	17.42%	43.54%	43.54%	69.58%	100.00%	-
NAPS	3.8006	3.6676	3.5179	4.00	4.00	4.0846	3.9545	-2.60%
YoY %	3.63%	4.26%	-12.05%	0.00%	-2.07%	3.29%	-	-
Horiz. %	96.11%	92.74%	88.96%	101.15%	101.15%	103.29%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 4,881,493
RPS	152.15	152.64	127.66	124.62	120.25	114.21	133.87	8.88%
YoY %	-0.32%	19.57%	2.44%	3.63%	5.29%	-14.69%	-	-
Horiz. %	113.66%	114.02%	95.36%	93.09%	89.83%	85.31%	100.00%	-
EPS	10.45	8.30	5.73	20.83	22.94	22.91	24.27	-42.89%
YoY %	25.90%	44.85%	-72.49%	-9.20%	0.13%	-5.60%	-	-
Horiz. %	43.06%	34.20%	23.61%	85.83%	94.52%	94.40%	100.00%	-
DPS	10.66	4.21	4.21	8.09	8.09	12.93	18.57	-30.85%
YoY %	153.21%	0.00%	-47.96%	0.00%	-37.43%	-30.37%	-	-
Horiz. %	57.40%	22.67%	22.67%	43.56%	43.56%	69.63%	100.00%	-
NAPS	2.2287	2.151	1.85	1.6181	1.6179	1.6525	1.5993	24.68%
YoY %	3.61%	16.27%	14.33%	0.01%	-2.09%	3.33%	-	-
Horiz. %	139.35%	134.50%	115.68%	101.18%	101.16%	103.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	6.86	6.65	5.90	3.86	5.10	6.90	7.05	-
P/RPS	2.64	2.56	2.43	1.25	1.72	2.44	2.13	15.33%
YoY %	3.12%	5.35%	94.40%	-27.33%	-29.51%	14.55%	-	-
Horiz. %	123.94%	120.19%	114.08%	58.69%	80.75%	114.55%	100.00%	-
P/EPS	38.51	46.99	54.11	7.50	8.99	12.18	11.75	120.16%
YoY %	-18.05%	-13.16%	621.47%	-16.57%	-26.19%	3.66%	-	-
Horiz. %	327.74%	399.91%	460.51%	63.83%	76.51%	103.66%	100.00%	-
EY	2.60	2.13	1.85	13.34	11.12	8.21	8.51	-54.53%
YoY %	22.07%	15.14%	-86.13%	19.96%	35.44%	-3.53%	-	-
Horiz. %	30.55%	25.03%	21.74%	156.76%	130.67%	96.47%	100.00%	-
DY	2.65	1.08	1.36	5.18	3.92	4.63	6.51	-44.98%
YoY %	145.37%	-20.59%	-73.75%	32.14%	-15.33%	-28.88%	-	-
Horiz. %	40.71%	16.59%	20.89%	79.57%	60.22%	71.12%	100.00%	-
P/NAPS	1.80	1.81	1.68	0.97	1.28	1.69	1.78	0.74%
YoY %	-0.55%	7.74%	73.20%	-24.22%	-24.26%	-5.06%	-	-
Horiz. %	101.12%	101.69%	94.38%	54.49%	71.91%	94.94%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	09/02/10	12/11/09	25/08/09	21/05/09	27/02/09	11/11/08	27/08/08	-
Price	6.72	6.84	6.52	5.20	5.10	5.50	7.30	-
P/RPS	2.59	2.63	2.69	1.69	1.72	1.95	2.21	11.12%
YoY %	-1.52%	-2.23%	59.17%	-1.74%	-11.79%	-11.76%	-	-
Horiz. %	117.19%	119.00%	121.72%	76.47%	77.83%	88.24%	100.00%	-
P/EPS	37.73	48.33	59.80	10.10	8.99	9.71	12.17	112.17%
YoY %	-21.93%	-19.18%	492.08%	12.35%	-7.42%	-20.21%	-	-
Horiz. %	310.02%	397.12%	491.37%	82.99%	73.87%	79.79%	100.00%	-
EY	2.65	2.07	1.67	9.90	11.12	10.30	8.22	-52.88%
YoY %	28.02%	23.95%	-83.13%	-10.97%	7.96%	25.30%	-	-
Horiz. %	32.24%	25.18%	20.32%	120.44%	135.28%	125.30%	100.00%	-
DY	2.70	1.05	1.23	3.85	3.92	5.81	6.29	-43.00%
YoY %	157.14%	-14.63%	-68.05%	-1.79%	-32.53%	-7.63%	-	-
Horiz. %	42.93%	16.69%	19.55%	61.21%	62.32%	92.37%	100.00%	-
P/NAPS	1.77	1.86	1.85	1.30	1.28	1.35	1.85	-2.89%
YoY %	-4.84%	0.54%	42.31%	1.56%	-5.19%	-27.03%	-	-
Horiz. %	95.68%	100.54%	100.00%	70.27%	69.19%	72.97%	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