[MAYBANK] YoY TTM 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- -10.67%

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
TTM Result
Revenue	23,660,845	18,560,232	15,404,122	16,153,942	15,179,312	12,784,907	11,215,887	12.15%
YoY %	27.48%	20.49%	-4.64%	6.42%	18.73%	13.99%	-	-
Horiz. %	210.96%	165.48%	137.34%	144.03%	135.34%	113.99%	100.00%	-
PBT	6,875,194	5,370,408	1,674,291	4,086,070	4,363,698	4,008,341	3,494,492	10.96%
YoY %	28.02%	220.76%	-59.02%	-6.36%	8.87%	14.70%	-	-
Horiz. %	196.74%	153.68%	47.91%	116.93%	124.87%	114.70%	100.00%	-
Tax	-1,753,611	-1,401,958	-923,578	-1,083,730	-1,110,827	-1,159,157	-983,713	9.29%
YoY %	-25.08%	-51.80%	14.78%	2.44%	4.17%	-17.83%	-	-
Horiz. %	178.26%	142.52%	93.89%	110.17%	112.92%	117.83%	100.00%	-
NP	5,121,583	3,968,450	750,713	3,002,340	3,252,871	2,849,184	2,510,779	11.57%
YoY %	29.06%	428.62%	-75.00%	-7.70%	14.17%	13.48%	-	-
Horiz. %	203.98%	158.06%	29.90%	119.58%	129.56%	113.48%	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	691,874	2,928,202	3,178,372	2,787,018	2,502,526	10.82%
YoY %	27.91%	451.86%	-76.37%	-7.87%	14.04%	11.37%	-	-
Horiz. %	195.16%	152.57%	27.65%	117.01%	127.01%	111.37%	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%	28.15%	-
YoY %	-2.30%	-52.66%	107.99%	4.16%	-11.96%	2.74%	-	-
Horiz. %	90.62%	92.75%	195.95%	94.21%	90.44%	102.74%	100.00%	-
Total Cost	18,539,262	14,591,782	14,653,409	13,151,602	11,926,441	9,935,723	8,705,108	12.32%
YoY %	27.05%	-0.42%	11.42%	10.27%	20.04%	14.14%	-	-
Horiz. %	212.97%	167.62%	168.33%	151.08%	137.01%	114.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,966,670	27,881,071	22,324,089	19,298,097	15,552,791	16,756,965	16,351,443	11.37%
YoY %	18.24%	24.89%	15.68%	24.08%	-7.19%	2.48%	-	-
Horiz. %	201.61%	170.51%	136.53%	118.02%	95.12%	102.48%	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	5,087,797	3,893,113	507,668	2,241,411	3,089,047	3,760,554	3,765,445	4.73%
YoY %	30.69%	666.86%	-77.35%	-27.44%	-17.86%	-0.13%	-	-
Horiz. %	135.12%	103.39%	13.48%	59.53%	82.04%	99.87%	100.00%	-
Div Payout %	104.17%	101.96%	73.38%	76.55%	97.19%	134.93%	150.47%	-
YoY %	2.17%	38.95%	-4.14%	-21.24%	-27.97%	-10.33%	-	-
Horiz. %	69.23%	67.76%	48.77%	50.87%	64.59%	89.67%	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	32,966,670	27,881,071	22,324,089	19,298,097	15,552,791	16,756,965	16,351,443	11.37%
YoY %	18.24%	24.89%	15.68%	24.08%	-7.19%	2.48%	-	-
Horiz. %	201.61%	170.51%	136.53%	118.02%	95.12%	102.48%	100.00%	-
NOSH	7,530,075	7,078,929	6,345,856	4,880,034	3,888,197	3,794,946	3,707,810	11.50%
YoY %	6.37%	11.55%	30.04%	25.51%	2.46%	2.35%	-	-
Horiz. %	203.09%	190.92%	171.15%	131.61%	104.87%	102.35%	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	21.65%	21.38%	4.87%	18.59%	21.43%	22.29%	22.39%	-
YoY %	1.26%	339.01%	-73.80%	-13.25%	-3.86%	-0.45%	-	-
Horiz. %	96.69%	95.49%	21.75%	83.03%	95.71%	99.55%	100.00%	-
ROE	14.81%	13.69%	3.10%	15.17%	20.44%	16.63%	15.30%	-
YoY %	8.18%	341.61%	-79.56%	-25.78%	22.91%	8.69%	-	-
Horiz. %	96.80%	89.48%	20.26%	99.15%	133.59%	108.69%	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	314.22	262.19	242.74	331.02	390.39	336.89	302.49	0.58%
YoY %	19.84%	8.01%	-26.67%	-15.21%	15.88%	11.37%	-	-
Horiz. %	103.88%	86.68%	80.25%	109.43%	129.06%	111.37%	100.00%	-
EPS	64.86	53.94	10.90	60.00	81.74	73.44	67.49	-0.60%
YoY %	20.24%	394.86%	-81.83%	-26.60%	11.30%	8.82%	-	-
Horiz. %	96.10%	79.92%	16.15%	88.90%	121.11%	108.82%	100.00%	-
DPS	67.57	55.00	8.00	45.93	79.45	100.00	101.55	-6.06%
YoY %	22.85%	587.50%	-82.58%	-42.19%	-20.55%	-1.53%	-	-
Horiz. %	66.54%	54.16%	7.88%	45.23%	78.24%	98.47%	100.00%	-
NAPS	4.378	3.9386	3.5179	3.9545	4.00	4.4156	4.41	-0.11%
YoY %	11.16%	11.96%	-11.04%	-1.14%	-9.41%	0.13%	-	-
Horiz. %	99.27%	89.31%	79.77%	89.67%	90.70%	100.13%	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	196.08	153.81	127.66	133.87	125.79	105.95	92.95	12.15%
YoY %	27.48%	20.48%	-4.64%	6.42%	18.73%	13.99%	-	-
Horiz. %	210.95%	165.48%	137.34%	144.02%	135.33%	113.99%	100.00%	-
EPS	40.47	31.64	5.73	24.27	26.34	23.10	20.74	10.82%
YoY %	27.91%	452.18%	-76.39%	-7.86%	14.03%	11.38%	-	-
Horiz. %	195.13%	152.56%	27.63%	117.02%	127.00%	111.38%	100.00%	-
DPS	42.16	32.26	4.21	18.57	25.60	31.16	31.20	4.73%
YoY %	30.69%	666.27%	-77.33%	-27.46%	-17.84%	-0.13%	-	-
Horiz. %	135.13%	103.40%	13.49%	59.52%	82.05%	99.87%	100.00%	-
NAPS	2.732	2.3105	1.85	1.5993	1.2889	1.3887	1.3551	11.37%
YoY %	18.24%	24.89%	15.68%	24.08%	-7.19%	2.48%	-	-
Horiz. %	201.61%	170.50%	136.52%	118.02%	95.11%	102.48%	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	2.73	2.88	2.43	2.13	3.07	3.18	3.60	-4.16%
YoY %	-5.21%	18.52%	14.08%	-30.62%	-3.46%	-11.67%	-	-
Horiz. %	75.83%	80.00%	67.50%	59.17%	85.28%	88.33%	100.00%	-
P/EPS	13.23	14.02	54.11	11.75	14.68	14.57	16.15	-3.01%
YoY %	-5.63%	-74.09%	360.51%	-19.96%	0.75%	-9.78%	-	-
Horiz. %	81.92%	86.81%	335.05%	72.76%	90.90%	90.22%	100.00%	-
EY	7.56	7.13	1.85	8.51	6.81	6.86	6.19	3.12%
YoY %	6.03%	285.41%	-78.26%	24.96%	-0.73%	10.82%	-	-
Horiz. %	122.13%	115.19%	29.89%	137.48%	110.02%	110.82%	100.00%	-
DY	7.87	7.28	1.36	6.51	6.62	9.35	9.32	-2.56%
YoY %	8.10%	435.29%	-79.11%	-1.66%	-29.20%	0.32%	-	-
Horiz. %	84.44%	78.11%	14.59%	69.85%	71.03%	100.32%	100.00%	-
P/NAPS	1.96	1.92	1.68	1.78	3.00	2.42	2.47	-3.49%
YoY %	2.08%	14.29%	-5.62%	-40.67%	23.97%	-2.02%	-	-
Horiz. %	79.35%	77.73%	68.02%	72.06%	121.46%	97.98%	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	2.77	3.10	2.69	2.21	2.97	3.21	3.74	-4.50%
YoY %	-10.65%	15.24%	21.72%	-25.59%	-7.48%	-14.17%	-	-
Horiz. %	74.06%	82.89%	71.93%	59.09%	79.41%	85.83%	100.00%	-
P/EPS	13.41	15.07	59.80	12.17	14.19	14.71	16.74	-3.35%
YoY %	-11.02%	-74.80%	391.37%	-14.24%	-3.54%	-12.13%	-	-
Horiz. %	80.11%	90.02%	357.23%	72.70%	84.77%	87.87%	100.00%	-
EY	7.46	6.63	1.67	8.22	7.05	6.80	5.97	3.48%
YoY %	12.52%	297.01%	-79.68%	16.60%	3.68%	13.90%	-	-
Horiz. %	124.96%	111.06%	27.97%	137.69%	118.09%	113.90%	100.00%	-
DY	7.77	6.77	1.23	6.29	6.85	9.26	8.99	-2.21%
YoY %	14.77%	450.41%	-80.45%	-8.18%	-26.03%	3.00%	-	-
Horiz. %	86.43%	75.31%	13.68%	69.97%	76.20%	103.00%	100.00%	-
P/NAPS	1.99	2.06	1.85	1.85	2.90	2.45	2.56	-3.79%
YoY %	-3.40%	11.35%	0.00%	-36.21%	18.37%	-4.30%	-	-
Horiz. %	77.73%	80.47%	72.27%	72.27%	113.28%	95.70%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 27 May 2024

MQ Trader

MQ Trading Signals

2024-05-27 16:50:00

EMA 5

5 Mins

SELL

2024-05-27 16:35:00

EMA 5

5 Mins

BUY

2024-05-27 16:30:00

EMA 5

5 Mins

SELL

2024-05-27 16:10:00

EMA 5

10 Mins

BUY

2024-05-27 16:10:00

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 >

INARI

INARI AMERTRON BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

319

DNEX

DAGANG NEXCHANGE BERHAD

316

HLIND

HONG LEONG INDUSTRIES BHD

310

MPI

MALAYSIAN PACIFIC INDUSTRIES

298

YTLPOWR

YTL POWER INTERNATIONAL BHD

268

MAYBANK

MALAYAN BANKING BHD

238

JCY

JCY INTERNATIONAL BERHAD

189

MYEG

MY E.G. SERVICES BHD

187

GENTING

GENTING BHD

173

Daily Stocks

HSI-HUZ

0.225

-0.045

217,511,200

HSI-CV7

0.23

0.00

213,009,000

DNEX

0.47

+0.02

210,513,400

AHB

0.20

+0.01

179,433,400

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.045

-0.01

138,502,400

PHB

0.005

0.00

113,251,800

JCY

0.515

+0.065

97,943,300

PWRWELL

0.485

+0.02

87,443,100

AIM-WA

0.025

-0.025

79,919,200

More active Stocks

DLADY

33.76

+0.76

32,000

CHINHIN

3.44

+0.24

1,161,200

KLUANG

6.48

+0.22

19,800

HLIND

12.00

+0.20

82,500

DIN045801028

102.30

+0.20

250

SMI

0.635

+0.18

1,163,300

VITROX

7.88

+0.18

806,100

SBAGAN

6.78

+0.18

39,300

ALLIANZ

23.08

+0.16

39,100

NOTION-WD

1.02

+0.14

5,145,900

More gainer Stocks

NESTLE

127.40

-0.60

49,800

HTPADU

1.92

-0.50

12,251,900

HEIM

24.30

-0.26

162,500

MSC

2.95

-0.25

2,220,900

MSM

2.61

-0.24

12,183,900

RCECAP

2.89

-0.22

2,023,700

KLK

21.98

-0.22

1,226,200

PIE

5.90

-0.20

370,000

ORIENT

6.97

-0.18

1,220,900

MANULFE

2.30

-0.18

421,500

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