[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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 09:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-17 09:40:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-17 09:20:00

TURTLE SYSTEM 55

10 Mins

BUY

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

TOPGLOV

TOP GLOVE CORPORATION BHD

657

MPI

MALAYSIAN PACIFIC INDUSTRIES

478

HLIND

HONG LEONG INDUSTRIES BHD

461

PTRANS

PERAK TRANSIT BERHAD

405

MBSB

MALAYSIA BUILDING SOCIETY BHD

375

HARTA

HARTALEGA HOLDINGS BHD

372

MYEG

MY E.G. SERVICES BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

NOTION

NOTION VTEC BHD

326

Daily Stocks

INGENIEU-WB

0.02

+0.015

633,870,100

HSI-CV8

0.15

0.00

328,548,700

HSI-HUZ

0.195

-0.01

327,775,900

INGENIEU

0.09

+0.015

269,991,500

HSI-HU6

0.065

-0.005

137,507,600

REVENUE

0.22

-0.01

106,761,000

DSONIC

0.53

+0.055

90,742,800

SINKUNG

0.15

+0.005

70,828,800

TOPGLOV

1.21

+0.01

58,758,900

0.41

+0.015

39,614,200

More active Stocks

MPI

35.90

+2.40

343,100

ALLIANZ

23.20

+1.12

52,000

ALLIANZ-PA

23.66

+0.76

10,100

HEIM

25.24

+0.48

143,500

KESM

6.55

+0.25

79,800

TOYOVEN

1.16

+0.225

3,283,600

DKSH

5.23

+0.22

358,600

GCB

3.60

+0.21

4,680,200

HUMEIND

3.43

+0.20

1,791,800

PETGAS

18.32

+0.20

74,600

More gainer Stocks

AJI

15.78

-0.34

168,200

PANAMY

19.40

-0.30

35,100

UTDPLT

25.96

-0.24

76,800

CARZO

0.105

-0.195

50,000

SAM

5.72

-0.12

353,300

KLK

22.40

-0.12

151,900

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.41

-0.09

15,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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