[MAYBANK] YoY Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

27-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Jun-2008 [#4]

Profit Trend

QoQ- 31.61%

YoY- -7.87%

Quarter Report

Maybank Group FS- June08.pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	23,741,282	18,560,232	17,586,337	16,153,942	15,179,312	12,754,491	11,215,887	12.21%
YoY %	27.91%	5.54%	8.87%	6.42%	19.01%	13.72%	-	-
Horiz. %	211.68%	165.48%	156.80%	144.03%	135.34%	113.72%	100.00%	-
PBT	6,875,194	5,370,408	1,674,292	4,086,070	4,363,698	3,988,065	3,494,492	10.96%
YoY %	28.02%	220.76%	-59.02%	-6.36%	9.42%	14.12%	-	-
Horiz. %	196.74%	153.68%	47.91%	116.93%	124.87%	114.12%	100.00%	-
Tax	-1,753,611	-1,401,958	-923,578	-1,083,730	-1,110,827	-1,153,481	-950,247	9.87%
YoY %	-25.08%	-51.80%	14.78%	2.44%	3.70%	-21.39%	-	-
Horiz. %	184.54%	147.54%	97.19%	114.05%	116.90%	121.39%	100.00%	-
NP	5,121,583	3,968,450	750,714	3,002,340	3,252,871	2,834,584	2,544,245	11.35%
YoY %	29.06%	428.62%	-75.00%	-7.70%	14.76%	11.41%	-	-
Horiz. %	201.30%	155.98%	29.51%	118.01%	127.85%	111.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,883,968	3,818,167	691,875	2,928,202	3,178,372	2,772,418	2,502,526	10.82%
YoY %	27.91%	451.86%	-76.37%	-7.87%	14.64%	10.78%	-	-
Horiz. %	195.16%	152.57%	27.65%	117.01%	127.01%	110.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.51%	26.11%	55.16%	26.52%	25.46%	28.92%	27.19%	-
YoY %	-2.30%	-52.66%	107.99%	4.16%	-11.96%	6.36%	-	-
Horiz. %	93.82%	96.03%	202.87%	97.54%	93.64%	106.36%	100.00%	-
Total Cost	18,619,699	14,591,782	16,835,623	13,151,602	11,926,441	9,919,907	8,671,642	12.46%
YoY %	27.60%	-13.33%	28.01%	10.27%	20.23%	14.39%	-	-
Horiz. %	214.72%	168.27%	194.15%	151.66%	137.53%	114.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,847,812	27,879,557	20,282,892	19,273,592	15,198,683	16,741,323	16,126,292	12.06%
YoY %	21.41%	37.45%	5.24%	26.81%	-9.21%	3.81%	-	-
Horiz. %	209.89%	172.88%	125.78%	119.52%	94.25%	103.81%	100.00%	-

	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	5,103,099	3,893,199	4,612	2,558,764	3,079,071	3,203,035	3,750,130	4.84%
YoY %	31.08%	84,314.55%	-99.82%	-16.90%	-3.87%	-14.59%	-	-
Horiz. %	136.08%	103.82%	0.12%	68.23%	82.11%	85.41%	100.00%	-
Div Payout %	104.49%	101.97%	0.67%	87.38%	96.88%	115.53%	149.85%	-
YoY %	2.47%	15,119.40%	-99.23%	-9.81%	-16.14%	-22.90%	-	-
Horiz. %	69.73%	68.05%	0.45%	58.31%	64.65%	77.10%	100.00%	-

	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	33,847,812	27,879,557	20,282,892	19,273,592	15,198,683	16,741,323	16,126,292	12.06%
YoY %	21.41%	37.45%	5.24%	26.81%	-9.21%	3.81%	-	-
Horiz. %	209.89%	172.88%	125.78%	119.52%	94.25%	103.81%	100.00%	-
NOSH	7,504,558	7,078,544	5,765,625	4,873,838	3,848,839	3,768,276	3,658,663	11.67%
YoY %	6.02%	22.77%	18.30%	26.63%	2.14%	3.00%	-	-
Horiz. %	205.12%	193.47%	157.59%	133.21%	105.20%	103.00%	100.00%	-

	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	21.57%	21.38%	4.27%	18.59%	21.43%	22.22%	22.68%	-
YoY %	0.89%	400.70%	-77.03%	-13.25%	-3.56%	-2.03%	-	-
Horiz. %	95.11%	94.27%	18.83%	81.97%	94.49%	97.97%	100.00%	-
ROE	14.43%	13.70%	3.41%	15.19%	20.91%	16.56%	15.52%	-
YoY %	5.33%	301.76%	-77.55%	-27.36%	26.27%	6.70%	-	-
Horiz. %	92.98%	88.27%	21.97%	97.87%	134.73%	106.70%	100.00%	-

	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	316.36	262.20	305.02	331.44	394.39	338.47	306.56	0.48%
YoY %	20.66%	-14.04%	-7.97%	-15.96%	16.52%	10.41%	-	-
Horiz. %	103.20%	85.53%	99.50%	108.12%	128.65%	110.41%	100.00%	-
EPS	65.08	53.94	12.00	60.08	66.07	73.57	68.41	-0.76%
YoY %	20.65%	349.50%	-80.03%	-9.07%	-10.19%	7.54%	-	-
Horiz. %	95.13%	78.85%	17.54%	87.82%	96.58%	107.54%	100.00%	-
DPS	68.00	55.00	0.08	52.50	80.00	85.00	102.50	-6.11%
YoY %	23.64%	68,650.00%	-99.85%	-34.38%	-5.88%	-17.07%	-	-
Horiz. %	66.34%	53.66%	0.08%	51.22%	78.05%	82.93%	100.00%	-
NAPS	4.5103	3.9386	3.5179	3.9545	3.9489	4.4427	4.4077	0.35%
YoY %	14.52%	11.96%	-11.04%	0.14%	-11.11%	0.79%	-	-
Horiz. %	102.33%	89.36%	79.81%	89.72%	89.59%	100.79%	100.00%	-

	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 4,880,034
RPS	196.79	153.84	145.77	133.90	125.82	105.72	92.97	12.21%
YoY %	27.92%	5.54%	8.86%	6.42%	19.01%	13.71%	-	-
Horiz. %	211.67%	165.47%	156.79%	144.02%	135.33%	113.71%	100.00%	-
EPS	40.48	31.65	5.73	24.27	26.35	22.98	20.74	10.82%
YoY %	27.90%	452.36%	-76.39%	-7.89%	14.66%	10.80%	-	-
Horiz. %	195.18%	152.60%	27.63%	117.02%	127.05%	110.80%	100.00%	-
DPS	42.30	32.27	0.04	21.21	25.52	26.55	31.08	4.85%
YoY %	31.08%	80,575.00%	-99.81%	-16.89%	-3.88%	-14.58%	-	-
Horiz. %	136.10%	103.83%	0.13%	68.24%	82.11%	85.42%	100.00%	-
NAPS	2.8056	2.3109	1.6812	1.5976	1.2598	1.3877	1.3367	12.06%
YoY %	21.41%	37.46%	5.23%	26.81%	-9.22%	3.82%	-	-
Horiz. %	209.89%	172.88%	125.77%	119.52%	94.25%	103.82%	100.00%	-

	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	8.58	7.56	5.90	7.05	12.00	10.70	10.90	-
P/RPS	2.71	2.88	1.93	2.13	3.04	3.16	3.56	-4.10%
YoY %	-5.90%	49.22%	-9.39%	-29.93%	-3.80%	-11.24%	-	-
Horiz. %	76.12%	80.90%	54.21%	59.83%	85.39%	88.76%	100.00%	-
P/EPS	13.18	14.02	49.17	11.73	14.53	14.54	15.94	-2.87%
YoY %	-5.99%	-71.49%	319.18%	-19.27%	-0.07%	-8.78%	-	-
Horiz. %	82.69%	87.95%	308.47%	73.59%	91.15%	91.22%	100.00%	-
EY	7.59	7.13	2.03	8.52	6.88	6.88	6.28	2.95%
YoY %	6.45%	251.23%	-76.17%	23.84%	0.00%	9.55%	-	-
Horiz. %	120.86%	113.54%	32.32%	135.67%	109.55%	109.55%	100.00%	-
DY	7.93	7.28	0.01	7.45	6.67	7.94	9.40	-2.57%
YoY %	8.93%	72,700.00%	-99.87%	11.69%	-15.99%	-15.53%	-	-
Horiz. %	84.36%	77.45%	0.11%	79.26%	70.96%	84.47%	100.00%	-
P/NAPS	1.90	1.92	1.68	1.78	3.04	2.41	2.47	-3.95%
YoY %	-1.04%	14.29%	-5.62%	-41.45%	26.14%	-2.43%	-	-
Horiz. %	76.92%	77.73%	68.02%	72.06%	123.08%	97.57%	100.00%	-

	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	23/02/12	20/08/10	25/08/09	27/08/08	29/08/07	24/08/06	01/09/05	-
Price	8.70	8.13	6.52	7.30	11.60	10.80	11.30	-
P/RPS	2.75	3.10	2.14	2.20	2.94	3.19	3.69	-4.41%
YoY %	-11.29%	44.86%	-2.73%	-25.17%	-7.84%	-13.55%	-	-
Horiz. %	74.53%	84.01%	57.99%	59.62%	79.67%	86.45%	100.00%	-
P/EPS	13.37	15.07	54.33	12.15	14.05	14.68	16.52	-3.19%
YoY %	-11.28%	-72.26%	347.16%	-13.52%	-4.29%	-11.14%	-	-
Horiz. %	80.93%	91.22%	328.87%	73.55%	85.05%	88.86%	100.00%	-
EY	7.48	6.63	1.84	8.23	7.12	6.81	6.05	3.31%
YoY %	12.82%	260.33%	-77.64%	15.59%	4.55%	12.56%	-	-
Horiz. %	123.64%	109.59%	30.41%	136.03%	117.69%	112.56%	100.00%	-
DY	7.82	6.77	0.01	7.19	6.90	7.87	9.07	-2.25%
YoY %	15.51%	67,600.00%	-99.86%	4.20%	-12.33%	-13.23%	-	-
Horiz. %	86.22%	74.64%	0.11%	79.27%	76.07%	86.77%	100.00%	-
P/NAPS	1.93	2.06	1.85	1.85	2.94	2.43	2.56	-4.24%
YoY %	-6.31%	11.35%	0.00%	-37.07%	20.99%	-5.08%	-	-
Horiz. %	75.39%	80.47%	72.27%	72.27%	114.84%	94.92%	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