[MAYBANK] YoY 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- -322.17%

YoY- -259.0%

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
Quarter Result
Revenue	7,802,582	6,737,418	4,737,314	4,858,868	4,492,540	4,213,098	2,997,605	15.83%
YoY %	15.81%	42.22%	-2.50%	8.15%	6.63%	40.55%	-	-
Horiz. %	260.29%	224.76%	158.04%	162.09%	149.87%	140.55%	100.00%	-
PBT	1,949,751	1,730,607	1,359,094	-821,668	1,018,735	1,331,299	1,195,377	7.80%
YoY %	12.66%	27.34%	265.41%	-180.66%	-23.48%	11.37%	-	-
Horiz. %	163.11%	144.77%	113.70%	-68.74%	85.22%	111.37%	100.00%	-
Tax	-411,890	-414,698	-384,061	-241,939	-261,990	-263,305	-336,559	3.15%
YoY %	0.68%	-7.98%	-58.74%	7.65%	0.50%	21.77%	-	-
Horiz. %	122.38%	123.22%	114.11%	71.89%	77.84%	78.23%	100.00%	-
NP	1,537,861	1,315,909	975,033	-1,063,607	756,745	1,067,994	858,818	9.36%
YoY %	16.87%	34.96%	191.67%	-240.55%	-29.14%	24.36%	-	-
Horiz. %	179.07%	153.22%	113.53%	-123.85%	88.11%	124.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,459,891	1,259,005	912,474	-1,118,140	703,213	1,052,806	840,624	8.84%
YoY %	15.96%	37.98%	181.61%	-259.00%	-33.21%	25.24%	-	-
Horiz. %	173.67%	149.77%	108.55%	-133.01%	83.65%	125.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.13%	23.96%	28.26%	-	25.72%	19.78%	28.16%	-
YoY %	-11.81%	-15.22%	0.00%	-	30.03%	-29.76%	-	-
Horiz. %	75.04%	85.09%	100.36%	-	91.34%	70.24%	100.00%	-
Total Cost	6,264,721	5,421,509	3,762,281	5,922,475	3,735,795	3,145,104	2,138,787	17.95%
YoY %	15.55%	44.10%	-36.47%	58.53%	18.78%	47.05%	-	-
Horiz. %	292.91%	253.49%	175.91%	276.91%	174.67%	147.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	42,237,634	32,966,670	27,881,071	22,324,089	19,298,097	15,552,791	16,756,965	15.26%
YoY %	28.12%	18.24%	24.89%	15.68%	24.08%	-7.19%	-	-
Horiz. %	252.06%	196.73%	166.38%	133.22%	115.16%	92.81%	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	2,785,789	2,710,827	3,114,728	507,668	976,006	1,555,279	1,897,473	6.07%
YoY %	2.77%	-12.97%	513.54%	-47.99%	-37.25%	-18.03%	-	-
Horiz. %	146.82%	142.87%	164.15%	26.75%	51.44%	81.97%	100.00%	-
Div Payout %	190.82%	215.32%	341.35%	0.00%	138.79%	147.73%	225.72%	-
YoY %	-11.38%	-36.92%	0.00%	0.00%	-6.05%	-34.55%	-	-
Horiz. %	84.54%	95.39%	151.23%	0.00%	61.49%	65.45%	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	42,237,634	32,966,670	27,881,071	22,324,089	19,298,097	15,552,791	16,756,965	15.26%
YoY %	28.12%	18.24%	24.89%	15.68%	24.08%	-7.19%	-	-
Horiz. %	252.06%	196.73%	166.38%	133.22%	115.16%	92.81%	100.00%	-
NOSH	8,441,786	7,530,075	7,078,929	6,345,856	4,880,034	3,888,197	3,794,946	13.06%
YoY %	12.11%	6.37%	11.55%	30.04%	25.51%	2.46%	-	-
Horiz. %	222.45%	198.42%	186.54%	167.22%	128.59%	102.46%	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	19.71%	19.53%	20.58%	-21.89%	16.84%	25.35%	28.65%	-
YoY %	0.92%	-5.10%	194.02%	-229.99%	-33.57%	-11.52%	-	-
Horiz. %	68.80%	68.17%	71.83%	-76.40%	58.78%	88.48%	100.00%	-
ROE	3.46%	3.82%	3.27%	-5.01%	3.64%	6.77%	5.02%	-
YoY %	-9.42%	16.82%	165.27%	-237.64%	-46.23%	34.86%	-	-
Horiz. %	68.92%	76.10%	65.14%	-99.80%	72.51%	134.86%	100.00%	-

	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	92.43	89.47	66.92	76.57	92.06	108.36	78.99	2.44%
YoY %	3.31%	33.70%	-12.60%	-16.83%	-15.04%	37.18%	-	-
Horiz. %	117.01%	113.27%	84.72%	96.94%	116.55%	137.18%	100.00%	-
EPS	17.30	16.72	12.89	-17.62	14.41	21.67	22.15	-3.72%
YoY %	3.47%	29.71%	173.16%	-222.28%	-33.50%	-2.17%	-	-
Horiz. %	78.10%	75.49%	58.19%	-79.55%	65.06%	97.83%	100.00%	-
DPS	33.00	36.00	44.00	8.00	20.00	40.00	50.00	-6.18%
YoY %	-8.33%	-18.18%	450.00%	-60.00%	-50.00%	-20.00%	-	-
Horiz. %	66.00%	72.00%	88.00%	16.00%	40.00%	80.00%	100.00%	-
NAPS	5.0034	4.378	3.9386	3.5179	3.9545	4.00	4.4156	1.93%
YoY %	14.29%	11.16%	11.96%	-11.04%	-1.14%	-9.41%	-	-
Horiz. %	113.31%	99.15%	89.20%	79.67%	89.56%	90.59%	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	64.66	55.83	39.26	40.27	37.23	34.91	24.84	15.83%
YoY %	15.82%	42.21%	-2.51%	8.17%	6.65%	40.54%	-	-
Horiz. %	260.31%	224.76%	158.05%	162.12%	149.88%	140.54%	100.00%	-
EPS	12.10	10.43	7.56	-9.27	5.83	8.72	6.97	8.84%
YoY %	16.01%	37.96%	181.55%	-259.01%	-33.14%	25.11%	-	-
Horiz. %	173.60%	149.64%	108.46%	-133.00%	83.64%	125.11%	100.00%	-
DPS	23.09	22.46	25.81	4.21	8.09	12.89	15.72	6.08%
YoY %	2.80%	-12.98%	513.06%	-47.96%	-37.24%	-18.00%	-	-
Horiz. %	146.88%	142.88%	164.19%	26.78%	51.46%	82.00%	100.00%	-
NAPS	3.5003	2.732	2.3105	1.85	1.5993	1.2889	1.3887	15.25%
YoY %	28.12%	18.24%	24.89%	15.68%	24.08%	-7.19%	-	-
Horiz. %	252.06%	196.73%	166.38%	133.22%	115.17%	92.81%	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	9.95	9.59	11.30	7.71	7.66	11.07	13.55	-4.63%
YoY %	3.75%	-15.13%	46.56%	0.65%	-30.80%	-18.30%	-	-
Horiz. %	73.43%	70.77%	83.39%	56.90%	56.53%	81.70%	100.00%	-
P/EPS	53.20	51.32	58.65	-33.48	48.92	44.32	48.30	1.49%
YoY %	3.66%	-12.50%	275.18%	-168.44%	10.38%	-8.24%	-	-
Horiz. %	110.14%	106.25%	121.43%	-69.32%	101.28%	91.76%	100.00%	-
EY	1.88	1.95	1.71	-2.99	2.04	2.26	2.07	-1.46%
YoY %	-3.59%	14.04%	157.19%	-246.57%	-9.73%	9.18%	-	-
Horiz. %	90.82%	94.20%	82.61%	-144.44%	98.55%	109.18%	100.00%	-
DY	3.59	4.20	5.82	1.36	2.84	3.33	4.67	-3.95%
YoY %	-14.52%	-27.84%	327.94%	-52.11%	-14.71%	-28.69%	-	-
Horiz. %	76.87%	89.94%	124.63%	29.12%	60.81%	71.31%	100.00%	-
P/NAPS	1.84	1.96	1.92	1.68	1.78	3.00	2.42	-4.12%
YoY %	-6.12%	2.08%	14.29%	-5.62%	-40.67%	23.97%	-	-
Horiz. %	76.03%	80.99%	79.34%	69.42%	73.55%	123.97%	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	9.66	9.72	12.15	8.52	7.93	10.71	13.67	-5.19%
YoY %	-0.62%	-20.00%	42.61%	7.44%	-25.96%	-21.65%	-	-
Horiz. %	70.67%	71.10%	88.88%	62.33%	58.01%	78.35%	100.00%	-
P/EPS	51.64	52.03	63.07	-37.00	50.66	42.84	48.76	0.88%
YoY %	-0.75%	-17.50%	270.46%	-173.04%	18.25%	-12.14%	-	-
Horiz. %	105.91%	106.71%	129.35%	-75.88%	103.90%	87.86%	100.00%	-
EY	1.94	1.92	1.59	-2.70	1.97	2.33	2.05	-0.84%
YoY %	1.04%	20.75%	158.89%	-237.06%	-15.45%	13.66%	-	-
Horiz. %	94.63%	93.66%	77.56%	-131.71%	96.10%	113.66%	100.00%	-
DY	3.70	4.14	5.41	1.23	2.74	3.45	4.63	-3.38%
YoY %	-10.63%	-23.48%	339.84%	-55.11%	-20.58%	-25.49%	-	-
Horiz. %	79.91%	89.42%	116.85%	26.57%	59.18%	74.51%	100.00%	-
P/NAPS	1.78	1.99	2.06	1.85	1.85	2.90	2.45	-4.78%
YoY %	-10.55%	-3.40%	11.35%	0.00%	-36.21%	18.37%	-	-
Horiz. %	72.65%	81.22%	84.08%	75.51%	75.51%	118.37%	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