[MAYBANK] YoY 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- 37.69%

YoY- 25.24%

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
Quarter Result
Revenue	4,737,314	4,858,868	4,492,540	4,213,098	2,997,605	3,659,447	3,365,745	5.85%
YoY %	-2.50%	8.15%	6.63%	40.55%	-18.09%	8.73%	-	-
Horiz. %	140.75%	144.36%	133.48%	125.18%	89.06%	108.73%	100.00%	-
PBT	1,359,094	-821,668	1,018,735	1,331,299	1,195,377	808,295	828,124	8.60%
YoY %	265.41%	-180.66%	-23.48%	11.37%	47.89%	-2.39%	-	-
Horiz. %	164.12%	-99.22%	123.02%	160.76%	144.35%	97.61%	100.00%	-
Tax	-384,061	-241,939	-261,990	-263,305	-336,559	-232,747	-181,403	13.30%
YoY %	-58.74%	7.65%	0.50%	21.77%	-44.60%	-28.30%	-	-
Horiz. %	211.72%	133.37%	144.42%	145.15%	185.53%	128.30%	100.00%	-
NP	975,033	-1,063,607	756,745	1,067,994	858,818	575,548	646,721	7.07%
YoY %	191.67%	-240.55%	-29.14%	24.36%	49.22%	-11.01%	-	-
Horiz. %	150.77%	-164.46%	117.01%	165.14%	132.80%	88.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	912,474	-1,118,140	703,213	1,052,806	840,624	567,295	646,721	5.90%
YoY %	181.61%	-259.00%	-33.21%	25.24%	48.18%	-12.28%	-	-
Horiz. %	141.09%	-172.89%	108.74%	162.79%	129.98%	87.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.26%	-	25.72%	19.78%	28.16%	28.79%	21.91%	-
YoY %	0.00%	-	30.03%	-29.76%	-2.19%	31.40%	-	-
Horiz. %	128.98%	-	117.39%	90.28%	128.53%	131.40%	100.00%	-
Total Cost	3,762,281	5,922,475	3,735,795	3,145,104	2,138,787	3,083,899	2,719,024	5.55%
YoY %	-36.47%	58.53%	18.78%	47.05%	-30.65%	13.42%	-	-
Horiz. %	138.37%	217.82%	137.39%	115.67%	78.66%	113.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,881,071	22,324,089	19,298,097	15,552,791	16,756,965	16,351,443	14,587,128	11.39%
YoY %	24.89%	15.68%	24.08%	-7.19%	2.48%	12.10%	-	-
Horiz. %	191.13%	153.04%	132.30%	106.62%	114.88%	112.10%	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	3,114,728	507,668	976,006	1,555,279	1,897,473	2,224,686	898,222	23.01%
YoY %	513.54%	-47.99%	-37.25%	-18.03%	-14.71%	147.68%	-	-
Horiz. %	346.77%	56.52%	108.66%	173.15%	211.25%	247.68%	100.00%	-
Div Payout %	341.35%	0.00%	138.79%	147.73%	225.72%	392.16%	138.89%	-
YoY %	0.00%	0.00%	-6.05%	-34.55%	-42.44%	182.35%	-	-
Horiz. %	245.77%	0.00%	99.93%	106.36%	162.52%	282.35%	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	27,881,071	22,324,089	19,298,097	15,552,791	16,756,965	16,351,443	14,587,128	11.39%
YoY %	24.89%	15.68%	24.08%	-7.19%	2.48%	12.10%	-	-
Horiz. %	191.13%	153.04%	132.30%	106.62%	114.88%	112.10%	100.00%	-
NOSH	7,078,929	6,345,856	4,880,034	3,888,197	3,794,946	3,707,810	3,592,888	11.96%
YoY %	11.55%	30.04%	25.51%	2.46%	2.35%	3.20%	-	-
Horiz. %	197.03%	176.62%	135.82%	108.22%	105.62%	103.20%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	20.58%	-21.89%	16.84%	25.35%	28.65%	15.73%	19.21%	-
YoY %	194.02%	-229.99%	-33.57%	-11.52%	82.14%	-18.12%	-	-
Horiz. %	107.13%	-113.95%	87.66%	131.96%	149.14%	81.88%	100.00%	-
ROE	3.27%	-5.01%	3.64%	6.77%	5.02%	3.47%	4.43%	-
YoY %	165.27%	-237.64%	-46.23%	34.86%	44.67%	-21.67%	-	-
Horiz. %	73.81%	-113.09%	82.17%	152.82%	113.32%	78.33%	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	66.92	76.57	92.06	108.36	78.99	98.70	93.68	-5.44%
YoY %	-12.60%	-16.83%	-15.04%	37.18%	-19.97%	5.36%	-	-
Horiz. %	71.43%	81.74%	98.27%	115.67%	84.32%	105.36%	100.00%	-
EPS	12.89	-17.62	14.41	21.67	22.15	15.26	18.00	-5.41%
YoY %	173.16%	-222.28%	-33.50%	-2.17%	45.15%	-15.22%	-	-
Horiz. %	71.61%	-97.89%	80.06%	120.39%	123.06%	84.78%	100.00%	-
DPS	44.00	8.00	20.00	40.00	50.00	60.00	25.00	9.87%
YoY %	450.00%	-60.00%	-50.00%	-20.00%	-16.67%	140.00%	-	-
Horiz. %	176.00%	32.00%	80.00%	160.00%	200.00%	240.00%	100.00%	-
NAPS	3.9386	3.5179	3.9545	4.00	4.4156	4.41	4.06	-0.50%
YoY %	11.96%	-11.04%	-1.14%	-9.41%	0.13%	8.62%	-	-
Horiz. %	97.01%	86.65%	97.40%	98.52%	108.76%	108.62%	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	39.26	40.27	37.23	34.91	24.84	30.33	27.89	5.86%
YoY %	-2.51%	8.17%	6.65%	40.54%	-18.10%	8.75%	-	-
Horiz. %	140.77%	144.39%	133.49%	125.17%	89.06%	108.75%	100.00%	-
EPS	7.56	-9.27	5.83	8.72	6.97	4.70	5.36	5.89%
YoY %	181.55%	-259.01%	-33.14%	25.11%	48.30%	-12.31%	-	-
Horiz. %	141.04%	-172.95%	108.77%	162.69%	130.04%	87.69%	100.00%	-
DPS	25.81	4.21	8.09	12.89	15.72	18.44	7.44	23.02%
YoY %	513.06%	-47.96%	-37.24%	-18.00%	-14.75%	147.85%	-	-
Horiz. %	346.91%	56.59%	108.74%	173.25%	211.29%	247.85%	100.00%	-
NAPS	2.3105	1.85	1.5993	1.2889	1.3887	1.3551	1.2088	11.39%
YoY %	24.89%	15.68%	24.08%	-7.19%	2.48%	12.10%	-	-
Horiz. %	191.14%	153.04%	132.30%	106.63%	114.88%	112.10%	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	11.30	7.71	7.66	11.07	13.55	11.04	10.78	0.78%
YoY %	46.56%	0.65%	-30.80%	-18.30%	22.74%	2.41%	-	-
Horiz. %	104.82%	71.52%	71.06%	102.69%	125.70%	102.41%	100.00%	-
P/EPS	58.65	-33.48	48.92	44.32	48.30	71.24	56.11	0.74%
YoY %	275.18%	-168.44%	10.38%	-8.24%	-32.20%	26.96%	-	-
Horiz. %	104.53%	-59.67%	87.19%	78.99%	86.08%	126.96%	100.00%	-
EY	1.71	-2.99	2.04	2.26	2.07	1.40	1.78	-0.66%
YoY %	157.19%	-246.57%	-9.73%	9.18%	47.86%	-21.35%	-	-
Horiz. %	96.07%	-167.98%	114.61%	126.97%	116.29%	78.65%	100.00%	-
DY	5.82	1.36	2.84	3.33	4.67	5.50	2.48	15.27%
YoY %	327.94%	-52.11%	-14.71%	-28.69%	-15.09%	121.77%	-	-
Horiz. %	234.68%	54.84%	114.52%	134.27%	188.31%	221.77%	100.00%	-
P/NAPS	1.92	1.68	1.78	3.00	2.42	2.47	2.49	-4.23%
YoY %	14.29%	-5.62%	-40.67%	23.97%	-2.02%	-0.80%	-	-
Horiz. %	77.11%	67.47%	71.49%	120.48%	97.19%	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	12.15	8.52	7.93	10.71	13.67	11.45	11.10	1.51%
YoY %	42.61%	7.44%	-25.96%	-21.65%	19.39%	3.15%	-	-
Horiz. %	109.46%	76.76%	71.44%	96.49%	123.15%	103.15%	100.00%	-
P/EPS	63.07	-37.00	50.66	42.84	48.76	73.86	57.78	1.47%
YoY %	270.46%	-173.04%	18.25%	-12.14%	-33.98%	27.83%	-	-
Horiz. %	109.16%	-64.04%	87.68%	74.14%	84.39%	127.83%	100.00%	-
EY	1.59	-2.70	1.97	2.33	2.05	1.35	1.73	-1.39%
YoY %	158.89%	-237.06%	-15.45%	13.66%	51.85%	-21.97%	-	-
Horiz. %	91.91%	-156.07%	113.87%	134.68%	118.50%	78.03%	100.00%	-
DY	5.41	1.23	2.74	3.45	4.63	5.31	2.40	14.49%
YoY %	339.84%	-55.11%	-20.58%	-25.49%	-12.81%	121.25%	-	-
Horiz. %	225.42%	51.25%	114.17%	143.75%	192.92%	221.25%	100.00%	-
P/NAPS	2.06	1.85	1.85	2.90	2.45	2.56	2.56	-3.55%
YoY %	11.35%	0.00%	-36.21%	18.37%	-4.30%	0.00%	-	-
Horiz. %	80.47%	72.27%	72.27%	113.28%	95.70%	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 - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 09:30:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-05-10 09:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-10 09:00:00

TURTLE SYSTEM 55

10 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

PTRANS

PERAK TRANSIT BERHAD

322

MYEG

MY E.G. SERVICES BHD

321

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

319

VSTECS

VSTECS BERHAD

289

YTLPOWR

YTL POWER INTERNATIONAL BHD

260

PBBANK

PUBLIC BANK BHD

204

DNEX

DAGANG NEXCHANGE BERHAD

199

SNS

SNS NETWORK TECHNOLOGY BERHAD

198

Daily Stocks

HSI-CXG

0.19

+0.025

151,127,100

HSI-HUT

0.16

-0.03

98,537,100

MRCB

0.71

+0.02

60,997,000

PMHLDG

0.28

-0.015

60,382,400

ICONIC

0.125

+0.005

49,418,000

CLASSITA

0.04

0.00

43,762,600

ICONIC-WA

0.045

0.00

43,322,400

AHB

0.165

+0.02

38,517,700

HSI-HS2

0.08

-0.015

37,258,000

SNS

0.505

-0.025

36,846,300

More active Stocks

SBAGAN

5.60

+0.63

399,900

KLUANG

5.29

+0.48

124,400

KUCHAI

2.14

+0.31

927,500

MCEHLDG

1.99

+0.28

5,255,800

MCEHLDG-WA

1.28

+0.19

1,439,800

F&N

32.70

+0.18

300

KOBAY

2.10

+0.17

3,922,700

SAM

5.53

+0.16

339,100

MNRB

2.36

+0.13

4,845,200

CHINAETF-MYR

4.83

+0.13

203,500

More gainer Stocks

DLADY

32.26

-1.12

36,900

HEIM

23.58

-0.32

14,200

HSI-HS6

0.405

-0.16

160,000

AJI

19.12

-0.16

99,100

MPI

30.86

-0.14

21,800

NSOP

3.76

-0.14

1,000

UTDPLT

25.38

-0.12

136,100

KUAISHO-C17

0.08

-0.12

58,800

PETGAS

18.14

-0.12

28,500

LYSAGHT

2.61

-0.12

5,100

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