[MAYBANK] YoY TTM Result on 30-Jun-2010 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

20-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- 113.6%

YoY- 451.86%

Quarter Report

Maybank Group FS - June 10 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	33,250,767	31,606,691	23,660,845	18,560,232	15,404,122	16,153,942	15,179,312	12.80%
YoY %	5.20%	33.58%	27.48%	20.49%	-4.64%	6.42%	-	-
Horiz. %	219.05%	208.22%	155.88%	122.27%	101.48%	106.42%	100.00%	-
PBT	8,869,594	7,896,302	6,875,194	5,370,408	1,674,291	4,086,070	4,363,698	11.51%
YoY %	12.33%	14.85%	28.02%	220.76%	-59.02%	-6.36%	-	-
Horiz. %	203.26%	180.95%	157.55%	123.07%	38.37%	93.64%	100.00%	-
Tax	-2,098,261	-1,977,618	-1,753,611	-1,401,958	-923,578	-1,083,730	-1,110,827	10.26%
YoY %	-6.10%	-12.77%	-25.08%	-51.80%	14.78%	2.44%	-	-
Horiz. %	188.89%	178.03%	157.87%	126.21%	83.14%	97.56%	100.00%	-
NP	6,771,333	5,918,684	5,121,583	3,968,450	750,713	3,002,340	3,252,871	11.92%
YoY %	14.41%	15.56%	29.06%	428.62%	-75.00%	-7.70%	-	-
Horiz. %	208.16%	181.95%	157.45%	122.00%	23.08%	92.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,552,391	5,745,920	4,883,968	3,818,167	691,874	2,928,202	3,178,372	11.75%
YoY %	14.04%	17.65%	27.91%	451.86%	-76.37%	-7.87%	-	-
Horiz. %	206.16%	180.78%	153.66%	120.13%	21.77%	92.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.66%	25.04%	25.51%	26.11%	55.16%	26.52%	25.46%	-
YoY %	-5.51%	-1.84%	-2.30%	-52.66%	107.99%	4.16%	-	-
Horiz. %	92.93%	98.35%	100.20%	102.55%	216.65%	104.16%	100.00%	-
Total Cost	26,479,434	25,688,007	18,539,262	14,591,782	14,653,409	13,151,602	11,926,441	13.03%
YoY %	3.08%	38.56%	27.05%	-0.42%	11.42%	10.27%	-	-
Horiz. %	222.02%	215.39%	155.45%	122.35%	122.86%	110.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	45,915,689	42,237,634	32,966,670	27,881,071	22,324,089	19,298,097	15,552,791	18.09%
YoY %	8.71%	28.12%	18.24%	24.89%	15.68%	24.08%	-	-
Horiz. %	295.22%	271.58%	211.97%	179.27%	143.54%	124.08%	100.00%	-

	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	4,677,287	5,253,669	5,087,797	3,893,113	507,668	2,241,411	3,089,047	6.58%
YoY %	-10.97%	3.26%	30.69%	666.86%	-77.35%	-27.44%	-	-
Horiz. %	151.42%	170.07%	164.70%	126.03%	16.43%	72.56%	100.00%	-
Div Payout %	71.38%	91.43%	104.17%	101.96%	73.38%	76.55%	97.19%	-
YoY %	-21.93%	-12.23%	2.17%	38.95%	-4.14%	-21.24%	-	-
Horiz. %	73.44%	94.07%	107.18%	104.91%	75.50%	78.76%	100.00%	-

	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	45,915,689	42,237,634	32,966,670	27,881,071	22,324,089	19,298,097	15,552,791	18.09%
YoY %	8.71%	28.12%	18.24%	24.89%	15.68%	24.08%	-	-
Horiz. %	295.22%	271.58%	211.97%	179.27%	143.54%	124.08%	100.00%	-
NOSH	8,846,271	8,441,786	7,530,075	7,078,929	6,345,856	4,880,034	3,888,197	13.46%
YoY %	4.79%	12.11%	6.37%	11.55%	30.04%	25.51%	-	-
Horiz. %	227.52%	217.11%	193.66%	182.06%	163.21%	125.51%	100.00%	-

	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	20.36%	18.73%	21.65%	21.38%	4.87%	18.59%	21.43%	-
YoY %	8.70%	-13.49%	1.26%	339.01%	-73.80%	-13.25%	-	-
Horiz. %	95.01%	87.40%	101.03%	99.77%	22.73%	86.75%	100.00%	-
ROE	14.27%	13.60%	14.81%	13.69%	3.10%	15.17%	20.44%	-
YoY %	4.93%	-8.17%	8.18%	341.61%	-79.56%	-25.78%	-	-
Horiz. %	69.81%	66.54%	72.46%	66.98%	15.17%	74.22%	100.00%	-

	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	375.87	374.41	314.22	262.19	242.74	331.02	390.39	-0.58%
YoY %	0.39%	19.16%	19.84%	8.01%	-26.67%	-15.21%	-	-
Horiz. %	96.28%	95.91%	80.49%	67.16%	62.18%	84.79%	100.00%	-
EPS	74.07	68.07	64.86	53.94	10.90	60.00	81.74	-1.50%
YoY %	8.81%	4.95%	20.24%	394.86%	-81.83%	-26.60%	-	-
Horiz. %	90.62%	83.28%	79.35%	65.99%	13.33%	73.40%	100.00%	-
DPS	52.87	62.23	67.57	55.00	8.00	45.93	79.45	-6.06%
YoY %	-15.04%	-7.90%	22.85%	587.50%	-82.58%	-42.19%	-	-
Horiz. %	66.54%	78.33%	85.05%	69.23%	10.07%	57.81%	100.00%	-
NAPS	5.1904	5.0034	4.378	3.9386	3.5179	3.9545	4.00	4.08%
YoY %	3.74%	14.29%	11.16%	11.96%	-11.04%	-1.14%	-	-
Horiz. %	129.76%	125.09%	109.45%	98.47%	87.95%	98.86%	100.00%	-

	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 7,078,929
RPS	275.61	261.99	196.12	153.84	127.68	133.90	125.82	12.80%
YoY %	5.20%	33.59%	27.48%	20.49%	-4.65%	6.42%	-	-
Horiz. %	219.05%	208.23%	155.87%	122.27%	101.48%	106.42%	100.00%	-
EPS	54.31	47.63	40.48	31.65	5.73	24.27	26.35	11.75%
YoY %	14.02%	17.66%	27.90%	452.36%	-76.39%	-7.89%	-	-
Horiz. %	206.11%	180.76%	153.62%	120.11%	21.75%	92.11%	100.00%	-
DPS	38.77	43.55	42.17	32.27	4.21	18.58	25.60	6.58%
YoY %	-10.98%	3.27%	30.68%	666.51%	-77.34%	-27.42%	-	-
Horiz. %	151.45%	170.12%	164.73%	126.05%	16.45%	72.58%	100.00%	-
NAPS	3.8059	3.501	2.7326	2.311	1.8504	1.5996	1.2892	18.09%
YoY %	8.71%	28.12%	18.24%	24.89%	15.68%	24.08%	-	-
Horiz. %	295.21%	271.56%	211.96%	179.26%	143.53%	124.08%	100.00%	-

	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	31/12/12	30/12/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	9.94	9.20	8.58	7.56	5.90	7.05	12.00	-
P/RPS	2.64	2.46	2.73	2.88	2.43	2.13	3.07	-2.29%
YoY %	7.32%	-9.89%	-5.21%	18.52%	14.08%	-30.62%	-	-
Horiz. %	85.99%	80.13%	88.93%	93.81%	79.15%	69.38%	100.00%	-
P/EPS	13.42	13.52	13.23	14.02	54.11	11.75	14.68	-1.36%
YoY %	-0.74%	2.19%	-5.63%	-74.09%	360.51%	-19.96%	-	-
Horiz. %	91.42%	92.10%	90.12%	95.50%	368.60%	80.04%	100.00%	-
EY	7.45	7.40	7.56	7.13	1.85	8.51	6.81	1.38%
YoY %	0.68%	-2.12%	6.03%	285.41%	-78.26%	24.96%	-	-
Horiz. %	109.40%	108.66%	111.01%	104.70%	27.17%	124.96%	100.00%	-
DY	5.32	6.76	7.87	7.28	1.36	6.51	6.62	-3.30%
YoY %	-21.30%	-14.10%	8.10%	435.29%	-79.11%	-1.66%	-	-
Horiz. %	80.36%	102.11%	118.88%	109.97%	20.54%	98.34%	100.00%	-
P/NAPS	1.92	1.84	1.96	1.92	1.68	1.78	3.00	-6.62%
YoY %	4.35%	-6.12%	2.08%	14.29%	-5.62%	-40.67%	-	-
Horiz. %	64.00%	61.33%	65.33%	64.00%	56.00%	59.33%	100.00%	-

	31/12/13	31/12/12	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	27/02/14	21/02/13	23/02/12	20/08/10	25/08/09	27/08/08	29/08/07	-
Price	9.70	8.93	8.70	8.13	6.52	7.30	11.60	-
P/RPS	2.58	2.39	2.77	3.10	2.69	2.21	2.97	-2.13%
YoY %	7.95%	-13.72%	-10.65%	15.24%	21.72%	-25.59%	-	-
Horiz. %	86.87%	80.47%	93.27%	104.38%	90.57%	74.41%	100.00%	-
P/EPS	13.10	13.12	13.41	15.07	59.80	12.17	14.19	-1.22%
YoY %	-0.15%	-2.16%	-11.02%	-74.80%	391.37%	-14.24%	-	-
Horiz. %	92.32%	92.46%	94.50%	106.20%	421.42%	85.76%	100.00%	-
EY	7.64	7.62	7.46	6.63	1.67	8.22	7.05	1.24%
YoY %	0.26%	2.14%	12.52%	297.01%	-79.68%	16.60%	-	-
Horiz. %	108.37%	108.09%	105.82%	94.04%	23.69%	116.60%	100.00%	-
DY	5.45	6.97	7.77	6.77	1.23	6.29	6.85	-3.45%
YoY %	-21.81%	-10.30%	14.77%	450.41%	-80.45%	-8.18%	-	-
Horiz. %	79.56%	101.75%	113.43%	98.83%	17.96%	91.82%	100.00%	-
P/NAPS	1.87	1.78	1.99	2.06	1.85	1.85	2.90	-6.51%
YoY %	5.06%	-10.55%	-3.40%	11.35%	0.00%	-36.21%	-	-
Horiz. %	64.48%	61.38%	68.62%	71.03%	63.79%	63.79%	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