[MAYBANK] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

22-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- -49.74%

YoY- -39.84%

Quarter Report

Maybank Group FS - June 11 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	34,232,272	33,410,728	31,596,032	10,849,081	18,472,928	16,924,696	15,847,750	12.57%
YoY %	2.46%	5.74%	191.23%	-41.27%	9.15%	6.80%	-	-
Horiz. %	216.01%	210.82%	199.37%	68.46%	116.56%	106.80%	100.00%	-
PBT	8,909,204	8,431,152	7,842,080	3,304,102	5,112,338	3,684,118	4,094,662	12.70%
YoY %	5.67%	7.51%	137.34%	-35.37%	38.77%	-10.03%	-	-
Horiz. %	217.58%	205.91%	191.52%	80.69%	124.85%	89.97%	100.00%	-
Tax	-2,402,554	-2,068,742	-2,150,538	-864,618	-1,252,072	-1,073,270	-1,138,378	12.17%
YoY %	-16.14%	3.80%	-148.73%	30.95%	-16.66%	5.72%	-	-
Horiz. %	211.05%	181.73%	188.91%	75.95%	109.99%	94.28%	100.00%	-
NP	6,506,650	6,362,410	5,691,542	2,439,484	3,860,266	2,610,848	2,956,284	12.90%
YoY %	2.27%	11.79%	133.31%	-36.81%	47.85%	-11.68%	-	-
Horiz. %	220.10%	215.22%	192.52%	82.52%	130.58%	88.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,354,232	6,147,896	5,569,574	2,296,916	3,750,610	2,613,466	2,932,766	12.62%
YoY %	3.36%	10.38%	142.48%	-38.76%	43.51%	-10.89%	-	-
Horiz. %	216.66%	209.63%	189.91%	78.32%	127.89%	89.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.97%	24.54%	27.42%	26.17%	24.49%	29.13%	27.80%	-
YoY %	9.90%	-10.50%	4.78%	6.86%	-15.93%	4.78%	-	-
Horiz. %	97.01%	88.27%	98.63%	94.14%	88.09%	104.78%	100.00%	-
Total Cost	27,725,622	27,048,318	25,904,490	8,409,597	14,612,662	14,313,848	12,891,466	12.50%
YoY %	2.50%	4.42%	208.03%	-42.45%	2.09%	11.03%	-	-
Horiz. %	215.07%	209.82%	200.94%	65.23%	113.35%	111.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	47,949,877	43,605,622	35,750,798	32,552,758	26,895,412	20,229,710	19,418,866	14.91%
YoY %	9.96%	21.97%	9.82%	21.03%	32.95%	4.18%	-	-
Horiz. %	246.92%	224.55%	184.10%	167.63%	138.50%	104.18%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	CAGR
Dividend
Div	4,289,776	3,830,729	4,911,878	2,318,985	1,556,856	-	2,530,931	8.45%
YoY %	11.98%	-22.01%	111.81%	48.95%	0.00%	-	-	-
Horiz. %	169.49%	151.36%	194.07%	91.63%	61.51%	-	100.00%	-
Div Payout %	67.51%	62.31%	88.19%	100.96%	41.51%	-	86.30%	-
YoY %	8.35%	-29.35%	-12.65%	143.22%	0.00%	-	-	-
Horiz. %	78.23%	72.20%	102.19%	116.99%	48.10%	-	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	CAGR
Equity
Net Worth	47,949,877	43,605,622	35,750,798	32,552,758	26,895,412	20,229,710	19,418,866	14.91%
YoY %	9.96%	21.97%	9.82%	21.03%	32.95%	4.18%	-	-
Horiz. %	246.92%	224.55%	184.10%	167.63%	138.50%	104.18%	100.00%	-
NOSH	8,937,035	8,512,733	7,674,810	7,246,829	7,076,622	4,881,333	3,893,741	13.63%
YoY %	4.98%	10.92%	5.91%	2.41%	44.97%	25.36%	-	-
Horiz. %	229.52%	218.63%	197.11%	186.11%	181.74%	125.36%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	CAGR
Ratio Analysis
NP Margin	19.01%	19.04%	18.01%	22.49%	20.90%	15.43%	18.65%	-
YoY %	-0.16%	5.72%	-19.92%	7.61%	35.45%	-17.27%	-	-
Horiz. %	101.93%	102.09%	96.57%	120.59%	112.06%	82.73%	100.00%	-
ROE	13.25%	14.10%	15.58%	7.06%	13.95%	12.92%	15.10%	-
YoY %	-6.03%	-9.50%	120.68%	-49.39%	7.97%	-14.44%	-	-
Horiz. %	87.75%	93.38%	103.18%	46.75%	92.38%	85.56%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	CAGR
Per Share
RPS	383.04	392.48	411.68	149.71	261.04	346.72	407.01	-0.92%
YoY %	-2.41%	-4.66%	174.98%	-42.65%	-24.71%	-14.81%	-	-
Horiz. %	94.11%	96.43%	101.15%	36.78%	64.14%	85.19%	100.00%	-
EPS	71.10	72.22	72.56	31.15	53.00	53.54	75.32	-0.88%
YoY %	-1.55%	-0.47%	132.94%	-41.23%	-1.01%	-28.92%	-	-
Horiz. %	94.40%	95.88%	96.34%	41.36%	70.37%	71.08%	100.00%	-
DPS	48.00	45.00	64.00	32.00	22.00	0.00	65.00	-4.55%
YoY %	6.67%	-29.69%	100.00%	45.45%	0.00%	0.00%	-	-
Horiz. %	73.85%	69.23%	98.46%	49.23%	33.85%	0.00%	100.00%	-
NAPS	5.3653	5.1224	4.6582	4.492	3.8006	4.1443	4.9872	1.13%
YoY %	4.74%	9.97%	3.70%	18.19%	-8.29%	-16.90%	-	-
Horiz. %	107.58%	102.71%	93.40%	90.07%	76.21%	83.10%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 7,428,030
RPS	283.69	276.88	261.84	89.91	153.09	140.26	131.33	12.57%
YoY %	2.46%	5.74%	191.22%	-41.27%	9.15%	6.80%	-	-
Horiz. %	216.01%	210.83%	199.38%	68.46%	116.57%	106.80%	100.00%	-
EPS	52.66	50.95	46.16	19.03	31.08	21.66	24.30	12.63%
YoY %	3.36%	10.38%	142.56%	-38.77%	43.49%	-10.86%	-	-
Horiz. %	216.71%	209.67%	189.96%	78.31%	127.90%	89.14%	100.00%	-
DPS	35.55	31.75	40.71	19.22	12.90	0.00	20.97	8.45%
YoY %	11.97%	-22.01%	111.81%	48.99%	0.00%	0.00%	-	-
Horiz. %	169.53%	151.41%	194.13%	91.65%	61.52%	0.00%	100.00%	-
NAPS	3.9737	3.6136	2.9627	2.6977	2.2288	1.6765	1.6093	14.91%
YoY %	9.97%	21.97%	9.82%	21.04%	32.94%	4.18%	-	-
Horiz. %	246.92%	224.54%	184.10%	167.63%	138.49%	104.18%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	31/12/09	31/12/08	31/12/07	-
Price	9.83	10.40	8.70	8.94	6.86	5.10	11.50	-
P/RPS	2.57	2.65	2.11	5.97	2.63	1.47	2.83	-1.47%
YoY %	-3.02%	25.59%	-64.66%	127.00%	78.91%	-48.06%	-	-
Horiz. %	90.81%	93.64%	74.56%	210.95%	92.93%	51.94%	100.00%	-
P/EPS	13.83	14.40	11.99	28.21	12.94	9.53	15.27	-1.51%
YoY %	-3.96%	20.10%	-57.50%	118.01%	35.78%	-37.59%	-	-
Horiz. %	90.57%	94.30%	78.52%	184.74%	84.74%	62.41%	100.00%	-
EY	7.23	6.94	8.34	3.55	7.73	10.50	6.55	1.53%
YoY %	4.18%	-16.79%	134.93%	-54.08%	-26.38%	60.31%	-	-
Horiz. %	110.38%	105.95%	127.33%	54.20%	118.02%	160.31%	100.00%	-
DY	4.88	4.33	7.36	3.58	3.21	0.00	5.65	-2.22%
YoY %	12.70%	-41.17%	105.59%	11.53%	0.00%	0.00%	-	-
Horiz. %	86.37%	76.64%	130.27%	63.36%	56.81%	0.00%	100.00%	-
P/NAPS	1.83	2.03	1.87	1.99	1.80	1.23	2.31	-3.51%
YoY %	-9.85%	8.56%	-6.03%	10.56%	46.34%	-46.75%	-	-
Horiz. %	79.22%	87.88%	80.95%	86.15%	77.92%	53.25%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	21/08/13	16/08/12	22/08/11	09/02/10	27/02/09	20/02/08	-
Price	10.10	10.00	8.94	8.64	6.72	5.10	9.80	-
P/RPS	2.64	2.55	2.17	5.77	2.57	1.47	2.41	1.41%
YoY %	3.53%	17.51%	-62.39%	124.51%	74.83%	-39.00%	-	-
Horiz. %	109.54%	105.81%	90.04%	239.42%	106.64%	61.00%	100.00%	-
P/EPS	14.21	13.85	12.32	27.26	12.68	9.53	13.01	1.36%
YoY %	2.60%	12.42%	-54.81%	114.98%	33.05%	-26.75%	-	-
Horiz. %	109.22%	106.46%	94.70%	209.53%	97.46%	73.25%	100.00%	-
EY	7.04	7.22	8.12	3.67	7.89	10.50	7.69	-1.34%
YoY %	-2.49%	-11.08%	121.25%	-53.49%	-24.86%	36.54%	-	-
Horiz. %	91.55%	93.89%	105.59%	47.72%	102.60%	136.54%	100.00%	-
DY	4.75	4.50	7.16	3.70	3.27	0.00	6.63	-4.99%
YoY %	5.56%	-37.15%	93.51%	13.15%	0.00%	0.00%	-	-
Horiz. %	71.64%	67.87%	107.99%	55.81%	49.32%	0.00%	100.00%	-
P/NAPS	1.88	1.95	1.92	1.92	1.77	1.23	1.97	-0.71%
YoY %	-3.59%	1.56%	0.00%	8.47%	43.90%	-37.56%	-	-
Horiz. %	95.43%	98.98%	97.46%	97.46%	89.85%	62.44%	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