[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	275.55	261.93	196.08	153.81	127.66	133.87	125.79	12.80%
YoY %	5.20%	33.58%	27.48%	20.48%	-4.64%	6.42%	-	-
Horiz. %	219.06%	208.23%	155.88%	122.28%	101.49%	106.42%	100.00%	-
EPS	54.30	47.62	40.47	31.64	5.73	24.27	26.34	11.75%
YoY %	14.03%	17.67%	27.91%	452.18%	-76.39%	-7.86%	-	-
Horiz. %	206.15%	180.79%	153.64%	120.12%	21.75%	92.14%	100.00%	-
DPS	38.76	43.54	42.16	32.26	4.21	18.57	25.60	6.57%
YoY %	-10.98%	3.27%	30.69%	666.27%	-77.33%	-27.46%	-	-
Horiz. %	151.41%	170.08%	164.69%	126.02%	16.45%	72.54%	100.00%	-
NAPS	3.8051	3.5003	2.732	2.3105	1.85	1.5993	1.2889	18.09%
YoY %	8.71%	28.12%	18.24%	24.89%	15.68%	24.08%	-	-
Horiz. %	295.22%	271.57%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 16:50:00

EMA 5

10 Mins

BUY

2024-05-06 16:40:00

EMA 5

10 Mins

SELL

2024-05-06 16:35:00

EMA 5

5 Mins

SELL

2024-05-06 16:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-06 16:15:00

TURTLE SYSTEM 55

5 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

366

MPI

MALAYSIAN PACIFIC INDUSTRIES

345

PTRANS

PERAK TRANSIT BERHAD

328

HLIND

HONG LEONG INDUSTRIES BHD

324

SNS

SNS NETWORK TECHNOLOGY BERHAD

291

MYEG

MY E.G. SERVICES BHD

253

YTL

YTL CORPORATION BHD

234

DNEX

DAGANG NEXCHANGE BERHAD

225

PBBANK

PUBLIC BANK BHD

204

Daily Stocks

HSI-CXG

0.18

+0.01

275,023,500

SNS

0.47

+0.075

206,734,600

HSI-HUT

0.205

-0.025

187,309,600

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

+0.005

137,608,500

INGENIEU

0.11

-0.005

126,000,200

FINTEC

0.005

0.00

119,418,400

SENDAI

0.46

+0.07

96,592,500

DNEX

0.415

+0.015

87,811,600

ICONIC

0.115

+0.01

87,592,400

More active Stocks

SAM

5.54

+0.38

3,967,100

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

DLADY

34.50

+0.28

36,600

CHGP

2.41

+0.25

1,756,500

F&N

32.24

+0.24

147,700

PBA

2.16

+0.20

4,198,100

VSTECS

2.73

+0.20

2,274,700

HUMEIND-LA

4.38

+0.20

48,500

MFCB

4.79

+0.17

630,900

More gainer Stocks

NESTLE

128.00

-0.30

7,300

AJI

20.04

-0.26

549,500

PETDAG

21.66

-0.20

109,200

ORIENT

6.97

-0.18

1,220,900

LPI

12.20

-0.18

47,400

TAANN

3.93

-0.16

1,051,500

KUAISHO-C17

0.08

-0.12

58,800

WELLS

0.675

-0.10

5,391,100

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

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