[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	261.99	196.12	153.84	127.68	133.90	125.82	105.97	14.91%
YoY %	33.59%	27.48%	20.49%	-4.65%	6.42%	18.73%	-	-
Horiz. %	247.23%	185.07%	145.17%	120.49%	126.36%	118.73%	100.00%	-
EPS	47.63	40.48	31.65	5.73	24.27	26.35	23.10	11.75%
YoY %	17.66%	27.90%	452.36%	-76.39%	-7.89%	14.07%	-	-
Horiz. %	206.19%	175.24%	137.01%	24.81%	105.06%	114.07%	100.00%	-
DPS	43.55	42.17	32.27	4.21	18.58	25.60	31.17	5.27%
YoY %	3.27%	30.68%	666.51%	-77.34%	-27.42%	-17.87%	-	-
Horiz. %	139.72%	135.29%	103.53%	13.51%	59.61%	82.13%	100.00%	-
NAPS	3.501	2.7326	2.311	1.8504	1.5996	1.2892	1.389	15.25%
YoY %	28.12%	18.24%	24.89%	15.68%	24.08%	-7.19%	-	-
Horiz. %	252.05%	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
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 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