[MAYBANK] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

29-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

QoQ- 12.15%

YoY- 14.64%

Quarter Report

Maybank Group FS - 30 June 2007(Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	18,560,232	17,586,337	16,153,942	15,179,312	12,754,491	11,215,887	10,404,296	10.12%
YoY %	5.54%	8.87%	6.42%	19.01%	13.72%	7.80%	-	-
Horiz. %	178.39%	169.03%	155.26%	145.89%	122.59%	107.80%	100.00%	-
PBT	5,370,408	1,674,292	4,086,070	4,363,698	3,988,065	3,494,492	3,358,597	8.13%
YoY %	220.76%	-59.02%	-6.36%	9.42%	14.12%	4.05%	-	-
Horiz. %	159.90%	49.85%	121.66%	129.93%	118.74%	104.05%	100.00%	-
Tax	-1,401,958	-923,578	-1,083,730	-1,110,827	-1,153,481	-950,247	-934,086	6.99%
YoY %	-51.80%	14.78%	2.44%	3.70%	-21.39%	-1.73%	-	-
Horiz. %	150.09%	98.88%	116.02%	118.92%	123.49%	101.73%	100.00%	-
NP	3,968,450	750,714	3,002,340	3,252,871	2,834,584	2,544,245	2,424,511	8.55%
YoY %	428.62%	-75.00%	-7.70%	14.76%	11.41%	4.94%	-	-
Horiz. %	163.68%	30.96%	123.83%	134.17%	116.91%	104.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,818,167	691,875	2,928,202	3,178,372	2,772,418	2,502,526	2,424,511	7.85%
YoY %	451.86%	-76.37%	-7.87%	14.64%	10.78%	3.22%	-	-
Horiz. %	157.48%	28.54%	120.77%	131.09%	114.35%	103.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.11%	55.16%	26.52%	25.46%	28.92%	27.19%	27.81%	-
YoY %	-52.66%	107.99%	4.16%	-11.96%	6.36%	-2.23%	-	-
Horiz. %	93.89%	198.35%	95.36%	91.55%	103.99%	97.77%	100.00%	-
Total Cost	14,591,782	16,835,623	13,151,602	11,926,441	9,919,907	8,671,642	7,979,785	10.57%
YoY %	-13.33%	28.01%	10.27%	20.23%	14.39%	8.67%	-	-
Horiz. %	182.86%	210.98%	164.81%	149.46%	124.31%	108.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,879,557	20,282,892	19,273,592	15,198,683	16,741,323	16,126,292	14,626,321	11.34%
YoY %	37.45%	5.24%	26.81%	-9.21%	3.81%	10.26%	-	-
Horiz. %	190.61%	138.67%	131.77%	103.91%	114.46%	110.26%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	3,893,199	4,612	2,558,764	3,079,071	3,203,035	3,750,130	2,161,525	10.29%
YoY %	84,314.55%	-99.82%	-16.90%	-3.87%	-14.59%	73.49%	-	-
Horiz. %	180.11%	0.21%	118.38%	142.45%	148.18%	173.49%	100.00%	-
Div Payout %	101.97%	0.67%	87.38%	96.88%	115.53%	149.85%	89.15%	-
YoY %	15,119.40%	-99.23%	-9.81%	-16.14%	-22.90%	68.09%	-	-
Horiz. %	114.38%	0.75%	98.01%	108.67%	129.59%	168.09%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	27,879,557	20,282,892	19,273,592	15,198,683	16,741,323	16,126,292	14,626,321	11.34%
YoY %	37.45%	5.24%	26.81%	-9.21%	3.81%	10.26%	-	-
Horiz. %	190.61%	138.67%	131.77%	103.91%	114.46%	110.26%	100.00%	-
NOSH	7,078,544	5,765,625	4,873,838	3,848,839	3,768,276	3,658,663	3,602,542	11.90%
YoY %	22.77%	18.30%	26.63%	2.14%	3.00%	1.56%	-	-
Horiz. %	196.49%	160.04%	135.29%	106.84%	104.60%	101.56%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	21.38%	4.27%	18.59%	21.43%	22.22%	22.68%	23.30%	-
YoY %	400.70%	-77.03%	-13.25%	-3.56%	-2.03%	-2.66%	-	-
Horiz. %	91.76%	18.33%	79.79%	91.97%	95.36%	97.34%	100.00%	-
ROE	13.70%	3.41%	15.19%	20.91%	16.56%	15.52%	16.58%	-
YoY %	301.76%	-77.55%	-27.36%	26.27%	6.70%	-6.39%	-	-
Horiz. %	82.63%	20.57%	91.62%	126.12%	99.88%	93.61%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	262.20	305.02	331.44	394.39	338.47	306.56	288.80	-1.59%
YoY %	-14.04%	-7.97%	-15.96%	16.52%	10.41%	6.15%	-	-
Horiz. %	90.79%	105.62%	114.76%	136.56%	117.20%	106.15%	100.00%	-
EPS	53.94	12.00	60.08	66.07	73.57	68.41	67.30	-3.61%
YoY %	349.50%	-80.03%	-9.07%	-10.19%	7.54%	1.65%	-	-
Horiz. %	80.15%	17.83%	89.27%	98.17%	109.32%	101.65%	100.00%	-
DPS	55.00	0.08	52.50	80.00	85.00	102.50	60.00	-1.43%
YoY %	68,650.00%	-99.85%	-34.38%	-5.88%	-17.07%	70.83%	-	-
Horiz. %	91.67%	0.13%	87.50%	133.33%	141.67%	170.83%	100.00%	-
NAPS	3.9386	3.5179	3.9545	3.9489	4.4427	4.4077	4.06	-0.50%
YoY %	11.96%	-11.04%	0.14%	-11.11%	0.79%	8.56%	-	-
Horiz. %	97.01%	86.65%	97.40%	97.26%	109.43%	108.56%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,888,197
RPS	153.81	145.74	133.87	125.79	105.70	92.95	86.22	10.12%
YoY %	5.54%	8.87%	6.42%	19.01%	13.72%	7.81%	-	-
Horiz. %	178.39%	169.03%	155.27%	145.89%	122.59%	107.81%	100.00%	-
EPS	31.64	5.73	24.27	26.34	22.98	20.74	20.09	7.86%
YoY %	452.18%	-76.39%	-7.86%	14.62%	10.80%	3.24%	-	-
Horiz. %	157.49%	28.52%	120.81%	131.11%	114.39%	103.24%	100.00%	-
DPS	32.26	0.04	21.20	25.52	26.54	31.08	17.91	10.29%
YoY %	80,550.00%	-99.81%	-16.93%	-3.84%	-14.61%	73.53%	-	-
Horiz. %	180.12%	0.22%	118.37%	142.49%	148.19%	173.53%	100.00%	-
NAPS	2.3104	1.6809	1.5972	1.2595	1.3874	1.3364	1.2121	11.34%
YoY %	37.45%	5.24%	26.81%	-9.22%	3.82%	10.25%	-	-
Horiz. %	190.61%	138.68%	131.77%	103.91%	114.46%	110.25%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	7.56	5.90	7.05	12.00	10.70	10.90	10.10	-
P/RPS	2.88	1.93	2.13	3.04	3.16	3.56	3.50	-3.19%
YoY %	49.22%	-9.39%	-29.93%	-3.80%	-11.24%	1.71%	-	-
Horiz. %	82.29%	55.14%	60.86%	86.86%	90.29%	101.71%	100.00%	-
P/EPS	14.02	49.17	11.73	14.53	14.54	15.94	15.01	-1.13%
YoY %	-71.49%	319.18%	-19.27%	-0.07%	-8.78%	6.20%	-	-
Horiz. %	93.40%	327.58%	78.15%	96.80%	96.87%	106.20%	100.00%	-
EY	7.13	2.03	8.52	6.88	6.88	6.28	6.66	1.14%
YoY %	251.23%	-76.17%	23.84%	0.00%	9.55%	-5.71%	-	-
Horiz. %	107.06%	30.48%	127.93%	103.30%	103.30%	94.29%	100.00%	-
DY	7.28	0.01	7.45	6.67	7.94	9.40	5.94	3.44%
YoY %	72,700.00%	-99.87%	11.69%	-15.99%	-15.53%	58.25%	-	-
Horiz. %	122.56%	0.17%	125.42%	112.29%	133.67%	158.25%	100.00%	-
P/NAPS	1.92	1.68	1.78	3.04	2.41	2.47	2.49	-4.23%
YoY %	14.29%	-5.62%	-41.45%	26.14%	-2.43%	-0.80%	-	-
Horiz. %	77.11%	67.47%	71.49%	122.09%	96.79%	99.20%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	20/08/10	25/08/09	27/08/08	29/08/07	24/08/06	01/09/05	30/08/04	-
Price	8.13	6.52	7.30	11.60	10.80	11.30	10.40	-
P/RPS	3.10	2.14	2.20	2.94	3.19	3.69	3.60	-2.46%
YoY %	44.86%	-2.73%	-25.17%	-7.84%	-13.55%	2.50%	-	-
Horiz. %	86.11%	59.44%	61.11%	81.67%	88.61%	102.50%	100.00%	-
P/EPS	15.07	54.33	12.15	14.05	14.68	16.52	15.45	-0.41%
YoY %	-72.26%	347.16%	-13.52%	-4.29%	-11.14%	6.93%	-	-
Horiz. %	97.54%	351.65%	78.64%	90.94%	95.02%	106.93%	100.00%	-
EY	6.63	1.84	8.23	7.12	6.81	6.05	6.47	0.40%
YoY %	260.33%	-77.64%	15.59%	4.55%	12.56%	-6.49%	-	-
Horiz. %	102.47%	28.44%	127.20%	110.05%	105.26%	93.51%	100.00%	-
DY	6.77	0.01	7.19	6.90	7.87	9.07	5.77	2.69%
YoY %	67,600.00%	-99.86%	4.20%	-12.33%	-13.23%	57.19%	-	-
Horiz. %	117.33%	0.17%	124.61%	119.58%	136.40%	157.19%	100.00%	-
P/NAPS	2.06	1.85	1.85	2.94	2.43	2.56	2.56	-3.55%
YoY %	11.35%	0.00%	-37.07%	20.99%	-5.08%	0.00%	-	-
Horiz. %	80.47%	72.27%	72.27%	114.84%	94.92%	100.00%	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 - 10 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

HLIND

HONG LEONG INDUSTRIES BHD

464

MPI

MALAYSIAN PACIFIC INDUSTRIES

443

PTRANS

PERAK TRANSIT BERHAD

434

GENTING

GENTING BHD

181

YTLPOWR

YTL POWER INTERNATIONAL BHD

150

VSTECS

VSTECS BERHAD

146

GENM

GENTING MALAYSIA BERHAD

133

TOPGLOV

TOP GLOVE CORPORATION BHD

130

DUFU

DUFU TECHNOLOGY CORP. BHD

129

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

HSI-HS2

0.06

-0.035

64,799,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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