[MAYBANK] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

25-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- -71.33%

YoY- -76.37%

Quarter Report

Maybank Group FS - June09.pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	31,227,230	23,741,282	18,560,232	17,586,337	16,153,942	15,179,312	12,754,491	14.74%
YoY %	31.53%	27.91%	5.54%	8.87%	6.42%	19.01%	-	-
Horiz. %	244.83%	186.14%	145.52%	137.88%	126.65%	119.01%	100.00%	-
PBT	7,896,302	6,875,194	5,370,408	1,674,292	4,086,070	4,363,698	3,988,065	11.06%
YoY %	14.85%	28.02%	220.76%	-59.02%	-6.36%	9.42%	-	-
Horiz. %	198.00%	172.39%	134.66%	41.98%	102.46%	109.42%	100.00%	-
Tax	-1,977,618	-1,753,611	-1,401,958	-923,578	-1,083,730	-1,110,827	-1,153,481	8.63%
YoY %	-12.77%	-25.08%	-51.80%	14.78%	2.44%	3.70%	-	-
Horiz. %	171.45%	152.03%	121.54%	80.07%	93.95%	96.30%	100.00%	-
NP	5,918,684	5,121,583	3,968,450	750,714	3,002,340	3,252,871	2,834,584	11.97%
YoY %	15.56%	29.06%	428.62%	-75.00%	-7.70%	14.76%	-	-
Horiz. %	208.80%	180.68%	140.00%	26.48%	105.92%	114.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,745,920	4,883,968	3,818,167	691,875	2,928,202	3,178,372	2,772,418	11.84%
YoY %	17.65%	27.91%	451.86%	-76.37%	-7.87%	14.64%	-	-
Horiz. %	207.25%	176.16%	137.72%	24.96%	105.62%	114.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.04%	25.51%	26.11%	55.16%	26.52%	25.46%	28.92%	-
YoY %	-1.84%	-2.30%	-52.66%	107.99%	4.16%	-11.96%	-	-
Horiz. %	86.58%	88.21%	90.28%	190.73%	91.70%	88.04%	100.00%	-
Total Cost	25,308,546	18,619,699	14,591,782	16,835,623	13,151,602	11,926,441	9,919,907	15.47%
YoY %	35.92%	27.60%	-13.33%	28.01%	10.27%	20.23%	-	-
Horiz. %	255.13%	187.70%	147.10%	169.72%	132.58%	120.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	39,422,461	33,847,812	27,879,557	20,282,892	19,273,592	15,198,683	16,741,323	14.06%
YoY %	16.47%	21.41%	37.45%	5.24%	26.81%	-9.21%	-	-
Horiz. %	235.48%	202.18%	166.53%	121.15%	115.13%	90.79%	100.00%	-

	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	5,137,661	5,103,099	3,893,199	4,612	2,558,764	3,079,071	3,203,035	7.52%
YoY %	0.68%	31.08%	84,314.55%	-99.82%	-16.90%	-3.87%	-	-
Horiz. %	160.40%	159.32%	121.55%	0.14%	79.89%	96.13%	100.00%	-
Div Payout %	89.41%	104.49%	101.97%	0.67%	87.38%	96.88%	115.53%	-
YoY %	-14.43%	2.47%	15,119.40%	-99.23%	-9.81%	-16.14%	-	-
Horiz. %	77.39%	90.44%	88.26%	0.58%	75.63%	83.86%	100.00%	-

	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	39,422,461	33,847,812	27,879,557	20,282,892	19,273,592	15,198,683	16,741,323	14.06%
YoY %	16.47%	21.41%	37.45%	5.24%	26.81%	-9.21%	-	-
Horiz. %	235.48%	202.18%	166.53%	121.15%	115.13%	90.79%	100.00%	-
NOSH	7,904,094	7,504,558	7,078,544	5,765,625	4,873,838	3,848,839	3,768,276	12.05%
YoY %	5.32%	6.02%	22.77%	18.30%	26.63%	2.14%	-	-
Horiz. %	209.75%	199.15%	187.85%	153.00%	129.34%	102.14%	100.00%	-

	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	18.95%	21.57%	21.38%	4.27%	18.59%	21.43%	22.22%	-
YoY %	-12.15%	0.89%	400.70%	-77.03%	-13.25%	-3.56%	-	-
Horiz. %	85.28%	97.07%	96.22%	19.22%	83.66%	96.44%	100.00%	-
ROE	14.58%	14.43%	13.70%	3.41%	15.19%	20.91%	16.56%	-
YoY %	1.04%	5.33%	301.76%	-77.55%	-27.36%	26.27%	-	-
Horiz. %	88.04%	87.14%	82.73%	20.59%	91.73%	126.27%	100.00%	-

	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	395.08	316.36	262.20	305.02	331.44	394.39	338.47	2.40%
YoY %	24.88%	20.66%	-14.04%	-7.97%	-15.96%	16.52%	-	-
Horiz. %	116.73%	93.47%	77.47%	90.12%	97.92%	116.52%	100.00%	-
EPS	72.69	65.08	53.94	12.00	60.08	66.07	73.57	-0.18%
YoY %	11.69%	20.65%	349.50%	-80.03%	-9.07%	-10.19%	-	-
Horiz. %	98.80%	88.46%	73.32%	16.31%	81.66%	89.81%	100.00%	-
DPS	65.00	68.00	55.00	0.08	52.50	80.00	85.00	-4.03%
YoY %	-4.41%	23.64%	68,650.00%	-99.85%	-34.38%	-5.88%	-	-
Horiz. %	76.47%	80.00%	64.71%	0.09%	61.76%	94.12%	100.00%	-
NAPS	4.9876	4.5103	3.9386	3.5179	3.9545	3.9489	4.4427	1.79%
YoY %	10.58%	14.52%	11.96%	-11.04%	0.14%	-11.11%	-	-
Horiz. %	112.27%	101.52%	88.65%	79.18%	89.01%	88.89%	100.00%	-

	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 6,345,856
RPS	258.84	196.79	153.84	145.77	133.90	125.82	105.72	14.74%
YoY %	31.53%	27.92%	5.54%	8.86%	6.42%	19.01%	-	-
Horiz. %	244.84%	186.14%	145.52%	137.88%	126.66%	119.01%	100.00%	-
EPS	47.63	40.48	31.65	5.73	24.27	26.35	22.98	11.84%
YoY %	17.66%	27.90%	452.36%	-76.39%	-7.89%	14.66%	-	-
Horiz. %	207.27%	176.15%	137.73%	24.93%	105.61%	114.66%	100.00%	-
DPS	42.59	42.30	32.27	0.04	21.21	25.52	26.55	7.52%
YoY %	0.69%	31.08%	80,575.00%	-99.81%	-16.89%	-3.88%	-	-
Horiz. %	160.41%	159.32%	121.54%	0.15%	79.89%	96.12%	100.00%	-
NAPS	3.2677	2.8056	2.3109	1.6812	1.5976	1.2598	1.3877	14.06%
YoY %	16.47%	21.41%	37.46%	5.23%	26.81%	-9.22%	-	-
Horiz. %	235.48%	202.18%	166.53%	121.15%	115.13%	90.78%	100.00%	-

	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	9.20	8.58	7.56	5.90	7.05	12.00	10.70	-
P/RPS	2.33	2.71	2.88	1.93	2.13	3.04	3.16	-4.57%
YoY %	-14.02%	-5.90%	49.22%	-9.39%	-29.93%	-3.80%	-	-
Horiz. %	73.73%	85.76%	91.14%	61.08%	67.41%	96.20%	100.00%	-
P/EPS	12.66	13.18	14.02	49.17	11.73	14.53	14.54	-2.10%
YoY %	-3.95%	-5.99%	-71.49%	319.18%	-19.27%	-0.07%	-	-
Horiz. %	87.07%	90.65%	96.42%	338.17%	80.67%	99.93%	100.00%	-
EY	7.90	7.59	7.13	2.03	8.52	6.88	6.88	2.14%
YoY %	4.08%	6.45%	251.23%	-76.17%	23.84%	0.00%	-	-
Horiz. %	114.83%	110.32%	103.63%	29.51%	123.84%	100.00%	100.00%	-
DY	7.07	7.93	7.28	0.01	7.45	6.67	7.94	-1.76%
YoY %	-10.84%	8.93%	72,700.00%	-99.87%	11.69%	-15.99%	-	-
Horiz. %	89.04%	99.87%	91.69%	0.13%	93.83%	84.01%	100.00%	-
P/NAPS	1.84	1.90	1.92	1.68	1.78	3.04	2.41	-4.06%
YoY %	-3.16%	-1.04%	14.29%	-5.62%	-41.45%	26.14%	-	-
Horiz. %	76.35%	78.84%	79.67%	69.71%	73.86%	126.14%	100.00%	-

	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	21/02/13	23/02/12	20/08/10	25/08/09	27/08/08	29/08/07	24/08/06	-
Price	8.93	8.70	8.13	6.52	7.30	11.60	10.80	-
P/RPS	2.26	2.75	3.10	2.14	2.20	2.94	3.19	-5.15%
YoY %	-17.82%	-11.29%	44.86%	-2.73%	-25.17%	-7.84%	-	-
Horiz. %	70.85%	86.21%	97.18%	67.08%	68.97%	92.16%	100.00%	-
P/EPS	12.28	13.37	15.07	54.33	12.15	14.05	14.68	-2.70%
YoY %	-8.15%	-11.28%	-72.26%	347.16%	-13.52%	-4.29%	-	-
Horiz. %	83.65%	91.08%	102.66%	370.10%	82.77%	95.71%	100.00%	-
EY	8.14	7.48	6.63	1.84	8.23	7.12	6.81	2.77%
YoY %	8.82%	12.82%	260.33%	-77.64%	15.59%	4.55%	-	-
Horiz. %	119.53%	109.84%	97.36%	27.02%	120.85%	104.55%	100.00%	-
DY	7.28	7.82	6.77	0.01	7.19	6.90	7.87	-1.18%
YoY %	-6.91%	15.51%	67,600.00%	-99.86%	4.20%	-12.33%	-	-
Horiz. %	92.50%	99.36%	86.02%	0.13%	91.36%	87.67%	100.00%	-
P/NAPS	1.79	1.93	2.06	1.85	1.85	2.94	2.43	-4.58%
YoY %	-7.25%	-6.31%	11.35%	0.00%	-37.07%	20.99%	-	-
Horiz. %	73.66%	79.42%	84.77%	76.13%	76.13%	120.99%	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