[MAYBANK] YoY TTM 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- -72.47%

YoY- -76.37%

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
TTM Result
Revenue	31,606,691	23,660,845	18,560,232	15,404,122	16,153,942	15,179,312	12,784,907	14.91%
YoY %	33.58%	27.48%	20.49%	-4.64%	6.42%	18.73%	-	-
Horiz. %	247.22%	185.07%	145.17%	120.49%	126.35%	118.73%	100.00%	-
PBT	7,896,302	6,875,194	5,370,408	1,674,291	4,086,070	4,363,698	4,008,341	10.97%
YoY %	14.85%	28.02%	220.76%	-59.02%	-6.36%	8.87%	-	-
Horiz. %	197.00%	171.52%	133.98%	41.77%	101.94%	108.87%	100.00%	-
Tax	-1,977,618	-1,753,611	-1,401,958	-923,578	-1,083,730	-1,110,827	-1,159,157	8.55%
YoY %	-12.77%	-25.08%	-51.80%	14.78%	2.44%	4.17%	-	-
Horiz. %	170.61%	151.28%	120.95%	79.68%	93.49%	95.83%	100.00%	-
NP	5,918,684	5,121,583	3,968,450	750,713	3,002,340	3,252,871	2,849,184	11.88%
YoY %	15.56%	29.06%	428.62%	-75.00%	-7.70%	14.17%	-	-
Horiz. %	207.73%	179.76%	139.28%	26.35%	105.38%	114.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,745,920	4,883,968	3,818,167	691,874	2,928,202	3,178,372	2,787,018	11.75%
YoY %	17.65%	27.91%	451.86%	-76.37%	-7.87%	14.04%	-	-
Horiz. %	206.17%	175.24%	137.00%	24.82%	105.07%	114.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.04%	25.51%	26.11%	55.16%	26.52%	25.46%	28.92%	-
YoY %	-1.84%	-2.30%	-52.66%	107.99%	4.16%	-11.96%	-	-
Horiz. %	86.58%	88.21%	90.28%	190.73%	91.70%	88.04%	100.00%	-
Total Cost	25,688,007	18,539,262	14,591,782	14,653,409	13,151,602	11,926,441	9,935,723	15.71%
YoY %	38.56%	27.05%	-0.42%	11.42%	10.27%	20.04%	-	-
Horiz. %	258.54%	186.59%	146.86%	147.48%	132.37%	120.04%	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	5,253,669	5,087,797	3,893,113	507,668	2,241,411	3,089,047	3,760,554	5.27%
YoY %	3.26%	30.69%	666.86%	-77.35%	-27.44%	-17.86%	-	-
Horiz. %	139.70%	135.29%	103.52%	13.50%	59.60%	82.14%	100.00%	-
Div Payout %	91.43%	104.17%	101.96%	73.38%	76.55%	97.19%	134.93%	-
YoY %	-12.23%	2.17%	38.95%	-4.14%	-21.24%	-27.97%	-	-
Horiz. %	67.76%	77.20%	75.57%	54.38%	56.73%	72.03%	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	18.73%	21.65%	21.38%	4.87%	18.59%	21.43%	22.29%	-
YoY %	-13.49%	1.26%	339.01%	-73.80%	-13.25%	-3.86%	-	-
Horiz. %	84.03%	97.13%	95.92%	21.85%	83.40%	96.14%	100.00%	-
ROE	13.60%	14.81%	13.69%	3.10%	15.17%	20.44%	16.63%	-
YoY %	-8.17%	8.18%	341.61%	-79.56%	-25.78%	22.91%	-	-
Horiz. %	81.78%	89.06%	82.32%	18.64%	91.22%	122.91%	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	374.41	314.22	262.19	242.74	331.02	390.39	336.89	1.63%
YoY %	19.16%	19.84%	8.01%	-26.67%	-15.21%	15.88%	-	-
Horiz. %	111.14%	93.27%	77.83%	72.05%	98.26%	115.88%	100.00%	-
EPS	68.07	64.86	53.94	10.90	60.00	81.74	73.44	-1.15%
YoY %	4.95%	20.24%	394.86%	-81.83%	-26.60%	11.30%	-	-
Horiz. %	92.69%	88.32%	73.45%	14.84%	81.70%	111.30%	100.00%	-
DPS	62.23	67.57	55.00	8.00	45.93	79.45	100.00	-7.02%
YoY %	-7.90%	22.85%	587.50%	-82.58%	-42.19%	-20.55%	-	-
Horiz. %	62.23%	67.57%	55.00%	8.00%	45.93%	79.45%	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	261.93	196.08	153.81	127.66	133.87	125.79	105.95	14.91%
YoY %	33.58%	27.48%	20.48%	-4.64%	6.42%	18.73%	-	-
Horiz. %	247.22%	185.07%	145.17%	120.49%	126.35%	118.73%	100.00%	-
EPS	47.62	40.47	31.64	5.73	24.27	26.34	23.10	11.75%
YoY %	17.67%	27.91%	452.18%	-76.39%	-7.86%	14.03%	-	-
Horiz. %	206.15%	175.19%	136.97%	24.81%	105.06%	114.03%	100.00%	-
DPS	43.54	42.16	32.26	4.21	18.57	25.60	31.16	5.27%
YoY %	3.27%	30.69%	666.27%	-77.33%	-27.46%	-17.84%	-	-
Horiz. %	139.73%	135.30%	103.53%	13.51%	59.60%	82.16%	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	2.46	2.73	2.88	2.43	2.13	3.07	3.18	-3.86%
YoY %	-9.89%	-5.21%	18.52%	14.08%	-30.62%	-3.46%	-	-
Horiz. %	77.36%	85.85%	90.57%	76.42%	66.98%	96.54%	100.00%	-
P/EPS	13.52	13.23	14.02	54.11	11.75	14.68	14.57	-1.14%
YoY %	2.19%	-5.63%	-74.09%	360.51%	-19.96%	0.75%	-	-
Horiz. %	92.79%	90.80%	96.23%	371.38%	80.65%	100.75%	100.00%	-
EY	7.40	7.56	7.13	1.85	8.51	6.81	6.86	1.17%
YoY %	-2.12%	6.03%	285.41%	-78.26%	24.96%	-0.73%	-	-
Horiz. %	107.87%	110.20%	103.94%	26.97%	124.05%	99.27%	100.00%	-
DY	6.76	7.87	7.28	1.36	6.51	6.62	9.35	-4.86%
YoY %	-14.10%	8.10%	435.29%	-79.11%	-1.66%	-29.20%	-	-
Horiz. %	72.30%	84.17%	77.86%	14.55%	69.63%	70.80%	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	2.39	2.77	3.10	2.69	2.21	2.97	3.21	-4.43%
YoY %	-13.72%	-10.65%	15.24%	21.72%	-25.59%	-7.48%	-	-
Horiz. %	74.45%	86.29%	96.57%	83.80%	68.85%	92.52%	100.00%	-
P/EPS	13.12	13.41	15.07	59.80	12.17	14.19	14.71	-1.74%
YoY %	-2.16%	-11.02%	-74.80%	391.37%	-14.24%	-3.54%	-	-
Horiz. %	89.19%	91.16%	102.45%	406.53%	82.73%	96.46%	100.00%	-
EY	7.62	7.46	6.63	1.67	8.22	7.05	6.80	1.76%
YoY %	2.14%	12.52%	297.01%	-79.68%	16.60%	3.68%	-	-
Horiz. %	112.06%	109.71%	97.50%	24.56%	120.88%	103.68%	100.00%	-
DY	6.97	7.77	6.77	1.23	6.29	6.85	9.26	-4.27%
YoY %	-10.30%	14.77%	450.41%	-80.45%	-8.18%	-26.03%	-	-
Horiz. %	75.27%	83.91%	73.11%	13.28%	67.93%	73.97%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

951

HLIND

HONG LEONG INDUSTRIES BHD

936

GENTING

GENTING BHD

394

JCY

JCY INTERNATIONAL BERHAD

322

MAYBANK

MALAYAN BANKING BHD

258

SALCON

SALCON BHD

256

YTLPOWR

YTL POWER INTERNATIONAL BHD

235

ARMADA

BUMI ARMADA BERHAD

232

SAPNRG

SAPURA ENERGY BERHAD

230

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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