[MAYBANK] YoY TTM Result on 30-Jun-2011 [#2]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

22-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 5.75%

YoY- 16.56%

Quarter Report

Maybank Group FS - June 11 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	CAGR
TTM Result
Revenue	33,661,539	32,514,039	28,609,780	21,039,643	18,360,453	14,510,200	16,103,112	12.00%
YoY %	3.53%	13.65%	35.98%	14.59%	26.53%	-9.89%	-	-
Horiz. %	209.04%	201.91%	177.67%	130.66%	114.02%	90.11%	100.00%	-
PBT	9,108,620	8,190,838	7,492,132	6,270,467	2,388,401	3,880,798	4,406,782	11.81%
YoY %	11.20%	9.33%	19.48%	162.54%	-38.46%	-11.94%	-	-
Horiz. %	206.70%	185.87%	170.01%	142.29%	54.20%	88.06%	100.00%	-
Tax	-2,265,167	-1,936,720	-1,964,262	-1,650,709	-1,012,979	-1,051,176	-1,090,187	11.90%
YoY %	-16.96%	1.40%	-19.00%	-62.96%	3.63%	3.58%	-	-
Horiz. %	207.78%	177.65%	180.18%	151.42%	92.92%	96.42%	100.00%	-
NP	6,843,453	6,254,118	5,527,870	4,619,758	1,375,422	2,829,622	3,316,595	11.78%
YoY %	9.42%	13.14%	19.66%	235.88%	-51.39%	-14.68%	-	-
Horiz. %	206.34%	188.57%	166.67%	139.29%	41.47%	85.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,655,559	6,035,081	5,371,839	4,450,278	1,260,446	2,768,552	3,283,800	11.47%
YoY %	10.28%	12.35%	20.71%	253.07%	-54.47%	-15.69%	-	-
Horiz. %	202.68%	183.78%	163.59%	135.52%	38.38%	84.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.87%	23.64%	26.22%	26.33%	42.41%	27.09%	24.74%	-
YoY %	5.20%	-9.84%	-0.42%	-37.92%	56.55%	9.50%	-	-
Horiz. %	100.53%	95.55%	105.98%	106.43%	171.42%	109.50%	100.00%	-
Total Cost	26,818,086	26,259,921	23,081,910	16,419,885	16,985,031	11,680,578	12,786,517	12.06%
YoY %	2.13%	13.77%	40.57%	-3.33%	45.41%	-8.65%	-	-
Horiz. %	209.74%	205.37%	180.52%	128.42%	132.84%	91.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	48,386,932	44,051,346	35,924,617	31,250,468	26,893,901	19,523,189	15,585,372	19.03%
YoY %	9.84%	22.62%	14.96%	16.20%	37.75%	25.27%	-	-
Horiz. %	310.46%	282.65%	230.50%	200.51%	172.56%	125.27%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	CAGR
Dividend
Div	4,906,783	4,720,732	5,178,707	4,381,228	1,286,053	976,006	2,820,683	8.88%
YoY %	3.94%	-8.84%	18.20%	240.67%	31.77%	-65.40%	-	-
Horiz. %	173.96%	167.36%	183.60%	155.33%	45.59%	34.60%	100.00%	-
Div Payout %	73.72%	78.22%	96.40%	98.45%	102.03%	35.25%	85.90%	-
YoY %	-5.75%	-18.86%	-2.08%	-3.51%	189.45%	-58.96%	-	-
Horiz. %	85.82%	91.06%	112.22%	114.61%	118.78%	41.04%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	CAGR
Equity
Net Worth	48,386,932	44,051,346	35,924,617	31,250,468	26,893,901	19,523,189	15,585,372	19.03%
YoY %	9.84%	22.62%	14.96%	16.20%	37.75%	25.27%	-	-
Horiz. %	310.46%	282.65%	230.50%	200.51%	172.56%	125.27%	100.00%	-
NOSH	9,018,494	8,599,747	7,712,124	7,428,030	7,076,225	4,880,797	3,896,343	13.77%
YoY %	4.87%	11.51%	3.82%	4.97%	44.98%	25.27%	-	-
Horiz. %	231.46%	220.71%	197.93%	190.64%	181.61%	125.27%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	CAGR
Ratio Analysis
NP Margin	20.33%	19.24%	19.32%	21.96%	7.49%	19.50%	20.60%	-
YoY %	5.67%	-0.41%	-12.02%	193.19%	-61.59%	-5.34%	-	-
Horiz. %	98.69%	93.40%	93.79%	106.60%	36.36%	94.66%	100.00%	-
ROE	13.75%	13.70%	14.95%	14.24%	4.69%	14.18%	21.07%	-
YoY %	0.36%	-8.36%	4.99%	203.62%	-66.93%	-32.70%	-	-
Horiz. %	65.26%	65.02%	70.95%	67.58%	22.26%	67.30%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	CAGR
Per Share
RPS	373.25	378.08	370.97	283.25	259.47	297.29	413.29	-1.55%
YoY %	-1.28%	1.92%	30.97%	9.16%	-12.72%	-28.07%	-	-
Horiz. %	90.31%	91.48%	89.76%	68.54%	62.78%	71.93%	100.00%	-
EPS	73.80	70.18	69.65	59.91	17.81	56.72	84.28	-2.02%
YoY %	5.16%	0.76%	16.26%	236.38%	-68.60%	-32.70%	-	-
Horiz. %	87.57%	83.27%	82.64%	71.08%	21.13%	67.30%	100.00%	-
DPS	54.41	54.89	67.15	58.98	18.17	20.00	72.50	-4.31%
YoY %	-0.87%	-18.26%	13.85%	224.60%	-9.15%	-72.41%	-	-
Horiz. %	75.05%	75.71%	92.62%	81.35%	25.06%	27.59%	100.00%	-
NAPS	5.3653	5.1224	4.6582	4.2071	3.8006	4.00	4.00	4.62%
YoY %	4.74%	9.97%	10.72%	10.70%	-4.98%	0.00%	-	-
Horiz. %	134.13%	128.06%	116.45%	105.18%	95.02%	100.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 7,428,030
RPS	278.96	269.45	237.09	174.36	152.15	120.25	133.45	12.00%
YoY %	3.53%	13.65%	35.98%	14.60%	26.53%	-9.89%	-	-
Horiz. %	209.04%	201.91%	177.66%	130.66%	114.01%	90.11%	100.00%	-
EPS	55.16	50.01	44.52	36.88	10.45	22.94	27.21	11.48%
YoY %	10.30%	12.33%	20.72%	252.92%	-54.45%	-15.69%	-	-
Horiz. %	202.72%	183.79%	163.62%	135.54%	38.40%	84.31%	100.00%	-
DPS	40.66	39.12	42.92	36.31	10.66	8.09	23.38	8.88%
YoY %	3.94%	-8.85%	18.20%	240.62%	31.77%	-65.40%	-	-
Horiz. %	173.91%	167.32%	183.58%	155.30%	45.59%	34.60%	100.00%	-
NAPS	4.0099	3.6506	2.9771	2.5898	2.2287	1.6179	1.2916	19.03%
YoY %	9.84%	22.62%	14.95%	16.20%	37.75%	25.26%	-	-
Horiz. %	310.46%	282.64%	230.50%	200.51%	172.55%	125.26%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	31/12/09	31/12/08	31/12/07	-
Price	9.83	10.40	8.70	8.94	6.86	5.10	11.50	-
P/RPS	2.63	2.75	2.35	3.16	2.64	1.72	2.78	-0.84%
YoY %	-4.36%	17.02%	-25.63%	19.70%	53.49%	-38.13%	-	-
Horiz. %	94.60%	98.92%	84.53%	113.67%	94.96%	61.87%	100.00%	-
P/EPS	13.32	14.82	12.49	14.92	38.51	8.99	13.65	-0.37%
YoY %	-10.12%	18.65%	-16.29%	-61.26%	328.36%	-34.14%	-	-
Horiz. %	97.58%	108.57%	91.50%	109.30%	282.12%	65.86%	100.00%	-
EY	7.51	6.75	8.01	6.70	2.60	11.12	7.33	0.37%
YoY %	11.26%	-15.73%	19.55%	157.69%	-76.62%	51.71%	-	-
Horiz. %	102.46%	92.09%	109.28%	91.41%	35.47%	151.71%	100.00%	-
DY	5.53	5.28	7.72	6.60	2.65	3.92	6.30	-1.98%
YoY %	4.73%	-31.61%	16.97%	149.06%	-32.40%	-37.78%	-	-
Horiz. %	87.78%	83.81%	122.54%	104.76%	42.06%	62.22%	100.00%	-
P/NAPS	1.83	2.03	1.87	2.12	1.80	1.28	2.88	-6.73%
YoY %	-9.85%	8.56%	-11.79%	17.78%	40.62%	-55.56%	-	-
Horiz. %	63.54%	70.49%	64.93%	73.61%	62.50%	44.44%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	21/08/13	16/08/12	22/08/11	09/02/10	27/02/09	20/02/08	-
Price	10.10	10.00	8.94	8.64	6.72	5.10	9.80	-
P/RPS	2.71	2.64	2.41	3.05	2.59	1.72	2.37	2.08%
YoY %	2.65%	9.54%	-20.98%	17.76%	50.58%	-27.43%	-	-
Horiz. %	114.35%	111.39%	101.69%	128.69%	109.28%	72.57%	100.00%	-
P/EPS	13.69	14.25	12.83	14.42	37.73	8.99	11.63	2.54%
YoY %	-3.93%	11.07%	-11.03%	-61.78%	319.69%	-22.70%	-	-
Horiz. %	117.71%	122.53%	110.32%	123.99%	324.42%	77.30%	100.00%	-
EY	7.31	7.02	7.79	6.93	2.65	11.12	8.60	-2.46%
YoY %	4.13%	-9.88%	12.41%	161.51%	-76.17%	29.30%	-	-
Horiz. %	85.00%	81.63%	90.58%	80.58%	30.81%	129.30%	100.00%	-
DY	5.39	5.49	7.51	6.83	2.70	3.92	7.40	-4.75%
YoY %	-1.82%	-26.90%	9.96%	152.96%	-31.12%	-47.03%	-	-
Horiz. %	72.84%	74.19%	101.49%	92.30%	36.49%	52.97%	100.00%	-
P/NAPS	1.88	1.95	1.92	2.05	1.77	1.28	2.45	-3.99%
YoY %	-3.59%	1.56%	-6.34%	15.82%	38.28%	-47.76%	-	-
Horiz. %	76.73%	79.59%	78.37%	83.67%	72.24%	52.24%	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