[MAYBANK] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

09-Feb-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Dec-2009 [#2]

Profit Trend

QoQ- 6.33%

YoY- 43.51%

Quarter Report

Maybank Group FS - Dec09 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	33,410,728	31,596,032	10,849,081	18,472,928	16,924,696	15,847,750	14,000,150	14.31%
YoY %	5.74%	191.23%	-41.27%	9.15%	6.80%	13.20%	-	-
Horiz. %	238.65%	225.68%	77.49%	131.95%	120.89%	113.20%	100.00%	-
PBT	8,431,152	7,842,080	3,304,102	5,112,338	3,684,118	4,094,662	4,008,494	12.11%
YoY %	7.51%	137.34%	-35.37%	38.77%	-10.03%	2.15%	-	-
Horiz. %	210.33%	195.64%	82.43%	127.54%	91.91%	102.15%	100.00%	-
Tax	-2,068,742	-2,150,538	-864,618	-1,252,072	-1,073,270	-1,138,378	-1,179,658	9.02%
YoY %	3.80%	-148.73%	30.95%	-16.66%	5.72%	3.50%	-	-
Horiz. %	175.37%	182.30%	73.29%	106.14%	90.98%	96.50%	100.00%	-
NP	6,362,410	5,691,542	2,439,484	3,860,266	2,610,848	2,956,284	2,828,836	13.27%
YoY %	11.79%	133.31%	-36.81%	47.85%	-11.68%	4.51%	-	-
Horiz. %	224.91%	201.20%	86.24%	136.46%	92.29%	104.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,147,896	5,569,574	2,296,916	3,750,610	2,613,466	2,932,766	2,721,910	13.35%
YoY %	10.38%	142.48%	-38.76%	43.51%	-10.89%	7.75%	-	-
Horiz. %	225.87%	204.62%	84.39%	137.79%	96.02%	107.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.54%	27.42%	26.17%	24.49%	29.13%	27.80%	29.43%	-
YoY %	-10.50%	4.78%	6.86%	-15.93%	4.78%	-5.54%	-	-
Horiz. %	83.38%	93.17%	88.92%	83.21%	98.98%	94.46%	100.00%	-
Total Cost	27,048,318	25,904,490	8,409,597	14,612,662	14,313,848	12,891,466	11,171,314	14.56%
YoY %	4.42%	208.03%	-42.45%	2.09%	11.03%	15.40%	-	-
Horiz. %	242.12%	231.88%	75.28%	130.81%	128.13%	115.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	43,605,622	35,750,798	32,552,758	26,895,412	20,229,710	19,418,866	17,796,929	14.77%
YoY %	21.97%	9.82%	21.03%	32.95%	4.18%	9.11%	-	-
Horiz. %	245.02%	200.88%	182.91%	151.12%	113.67%	109.11%	100.00%	-

	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	3,830,729	4,911,878	2,318,985	1,556,856	-	2,530,931	3,054,742	3.54%
YoY %	-22.01%	111.81%	48.95%	0.00%	-	-17.15%	-	-
Horiz. %	125.40%	160.80%	75.91%	50.97%	-	82.85%	100.00%	-
Div Payout %	62.31%	88.19%	100.96%	41.51%	-	86.30%	112.23%	-
YoY %	-29.35%	-12.65%	143.22%	0.00%	-	-23.10%	-	-
Horiz. %	55.52%	78.58%	89.96%	36.99%	-	76.90%	100.00%	-

	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	43,605,622	35,750,798	32,552,758	26,895,412	20,229,710	19,418,866	17,796,929	14.77%
YoY %	21.97%	9.82%	21.03%	32.95%	4.18%	9.11%	-	-
Horiz. %	245.02%	200.88%	182.91%	151.12%	113.67%	109.11%	100.00%	-
NOSH	8,512,733	7,674,810	7,246,829	7,076,622	4,881,333	3,893,741	3,818,427	13.12%
YoY %	10.92%	5.91%	2.41%	44.97%	25.36%	1.97%	-	-
Horiz. %	222.94%	200.99%	189.79%	185.33%	127.84%	101.97%	100.00%	-

	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	19.04%	18.01%	22.49%	20.90%	15.43%	18.65%	20.21%	-
YoY %	5.72%	-19.92%	7.61%	35.45%	-17.27%	-7.72%	-	-
Horiz. %	94.21%	89.11%	111.28%	103.41%	76.35%	92.28%	100.00%	-
ROE	14.10%	15.58%	7.06%	13.95%	12.92%	15.10%	15.29%	-
YoY %	-9.50%	120.68%	-49.39%	7.97%	-14.44%	-1.24%	-	-
Horiz. %	92.22%	101.90%	46.17%	91.24%	84.50%	98.76%	100.00%	-

	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	392.48	411.68	149.71	261.04	346.72	407.01	366.65	1.05%
YoY %	-4.66%	174.98%	-42.65%	-24.71%	-14.81%	11.01%	-	-
Horiz. %	107.04%	112.28%	40.83%	71.20%	94.56%	111.01%	100.00%	-
EPS	72.22	72.56	31.15	53.00	53.54	75.32	71.28	0.20%
YoY %	-0.47%	132.94%	-41.23%	-1.01%	-28.92%	5.67%	-	-
Horiz. %	101.32%	101.80%	43.70%	74.35%	75.11%	105.67%	100.00%	-
DPS	45.00	64.00	32.00	22.00	0.00	65.00	80.00	-8.46%
YoY %	-29.69%	100.00%	45.45%	0.00%	0.00%	-18.75%	-	-
Horiz. %	56.25%	80.00%	40.00%	27.50%	0.00%	81.25%	100.00%	-
NAPS	5.1224	4.6582	4.492	3.8006	4.1443	4.9872	4.6608	1.46%
YoY %	9.97%	3.70%	18.19%	-8.29%	-16.90%	7.00%	-	-
Horiz. %	109.90%	99.94%	96.38%	81.54%	88.92%	107.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 7,076,225
RPS	276.88	261.84	89.91	153.09	140.26	131.33	116.02	14.31%
YoY %	5.74%	191.22%	-41.27%	9.15%	6.80%	13.20%	-	-
Horiz. %	238.65%	225.69%	77.50%	131.95%	120.89%	113.20%	100.00%	-
EPS	50.95	46.16	19.03	31.08	21.66	24.30	22.56	13.34%
YoY %	10.38%	142.56%	-38.77%	43.49%	-10.86%	7.71%	-	-
Horiz. %	225.84%	204.61%	84.35%	137.77%	96.01%	107.71%	100.00%	-
DPS	31.75	40.71	19.22	12.90	0.00	20.97	25.31	3.54%
YoY %	-22.01%	111.81%	48.99%	0.00%	0.00%	-17.15%	-	-
Horiz. %	125.44%	160.85%	75.94%	50.97%	0.00%	82.85%	100.00%	-
NAPS	3.6136	2.9627	2.6977	2.2288	1.6765	1.6093	1.4748	14.77%
YoY %	21.97%	9.82%	21.04%	32.94%	4.18%	9.12%	-	-
Horiz. %	245.02%	200.89%	182.92%	151.13%	113.68%	109.12%	100.00%	-

	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	10.40	8.70	8.94	6.86	5.10	11.50	11.80	-
P/RPS	2.65	2.11	5.97	2.63	1.47	2.83	3.22	-2.95%
YoY %	25.59%	-64.66%	127.00%	78.91%	-48.06%	-12.11%	-	-
Horiz. %	82.30%	65.53%	185.40%	81.68%	45.65%	87.89%	100.00%	-
P/EPS	14.40	11.99	28.21	12.94	9.53	15.27	16.55	-2.11%
YoY %	20.10%	-57.50%	118.01%	35.78%	-37.59%	-7.73%	-	-
Horiz. %	87.01%	72.45%	170.45%	78.19%	57.58%	92.27%	100.00%	-
EY	6.94	8.34	3.55	7.73	10.50	6.55	6.04	2.15%
YoY %	-16.79%	134.93%	-54.08%	-26.38%	60.31%	8.44%	-	-
Horiz. %	114.90%	138.08%	58.77%	127.98%	173.84%	108.44%	100.00%	-
DY	4.33	7.36	3.58	3.21	0.00	5.65	6.78	-6.66%
YoY %	-41.17%	105.59%	11.53%	0.00%	0.00%	-16.67%	-	-
Horiz. %	63.86%	108.55%	52.80%	47.35%	0.00%	83.33%	100.00%	-
P/NAPS	2.03	1.87	1.99	1.80	1.23	2.31	2.53	-3.33%
YoY %	8.56%	-6.03%	10.56%	46.34%	-46.75%	-8.70%	-	-
Horiz. %	80.24%	73.91%	78.66%	71.15%	48.62%	91.30%	100.00%	-

	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	21/08/13	16/08/12	22/08/11	09/02/10	27/02/09	20/02/08	21/02/07	-
Price	10.00	8.94	8.64	6.72	5.10	9.80	13.20	-
P/RPS	2.55	2.17	5.77	2.57	1.47	2.41	3.60	-5.16%
YoY %	17.51%	-62.39%	124.51%	74.83%	-39.00%	-33.06%	-	-
Horiz. %	70.83%	60.28%	160.28%	71.39%	40.83%	66.94%	100.00%	-
P/EPS	13.85	12.32	27.26	12.68	9.53	13.01	18.52	-4.37%
YoY %	12.42%	-54.81%	114.98%	33.05%	-26.75%	-29.75%	-	-
Horiz. %	74.78%	66.52%	147.19%	68.47%	51.46%	70.25%	100.00%	-
EY	7.22	8.12	3.67	7.89	10.50	7.69	5.40	4.56%
YoY %	-11.08%	121.25%	-53.49%	-24.86%	36.54%	42.41%	-	-
Horiz. %	133.70%	150.37%	67.96%	146.11%	194.44%	142.41%	100.00%	-
DY	4.50	7.16	3.70	3.27	0.00	6.63	6.06	-4.47%
YoY %	-37.15%	93.51%	13.15%	0.00%	0.00%	9.41%	-	-
Horiz. %	74.26%	118.15%	61.06%	53.96%	0.00%	109.41%	100.00%	-
P/NAPS	1.95	1.92	1.92	1.77	1.23	1.97	2.83	-5.56%
YoY %	1.56%	0.00%	8.47%	43.90%	-37.56%	-30.39%	-	-
Horiz. %	68.90%	67.84%	67.84%	62.54%	43.46%	69.61%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 14:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-17 12:05:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-17 12:00:00

EMA 5

5 Mins

BUY

2024-05-17 11:55:00

EMA 5

5 Mins

SELL

2024-05-17 11:40:00

EMA 5

5 Mins

BUY

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

TOPGLOV

TOP GLOVE CORPORATION BHD

639

MPI

MALAYSIAN PACIFIC INDUSTRIES

465

HLIND

HONG LEONG INDUSTRIES BHD

448

MBSB

MALAYSIA BUILDING SOCIETY BHD

405

PTRANS

PERAK TRANSIT BERHAD

395

HARTA

HARTALEGA HOLDINGS BHD

375

YTLPOWR

YTL POWER INTERNATIONAL BHD

362

MYEG

MY E.G. SERVICES BHD

349

NOTION

NOTION VTEC BHD

348

Daily Stocks

INGENIEU-WB

0.02

+0.015

652,443,000

HSI-CV8

0.16

+0.01

348,616,700

HSI-HUZ

0.185

-0.02

335,166,800

INGENIEU

0.085

+0.01

273,789,200

HSI-HU6

0.06

-0.01

150,188,900

INIX-OR

0.02

0.00

141,839,900

DNEX

0.455

+0.055

128,682,300

REVENUE

0.225

-0.005

107,756,800

DSONIC

0.525

+0.05

99,594,900

SINKUNG

0.15

+0.005

82,762,400

More active Stocks

MPI

36.48

+2.98

473,100

ALLIANZ-PA

24.38

+1.48

12,500

ALLIANZ

23.20

+1.12

66,100

HEIM

25.38

+0.62

220,500

KESM

6.64

+0.34

120,200

DKSH

5.27

+0.26

381,900

ARKA

2.17

+0.26

97,300

HUMEIND

3.46

+0.23

2,287,300

TOYOVEN

1.15

+0.215

3,492,000

YTLPOWR

5.39

+0.21

16,045,800

More gainer Stocks

AJI

15.78

-0.34

195,800

PANAMY

19.38

-0.32

46,800

UTDPLT

25.92

-0.28

109,000

KLK

22.40

-0.12

371,500

KUAISHO-C17

0.08

-0.12

58,800

SAM

5.74

-0.10

508,100

CARZO

0.20

-0.10

66,100

PARAGON

3.40

-0.10

40,300

APOLLO

6.90

-0.10

6,000

KUAISHO-C16

0.01

-0.085

20,000

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