[MAYBANK] YoY TTM Result on 30-Sep-2008 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

11-Nov-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Sep-2008 [#1]

Profit Trend

QoQ- -5.58%

YoY- -17.34%

Quarter Report

Maybank Group FS - Sep08.pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	26,405,682	20,055,958	18,419,000	13,782,085	15,561,305	13,161,985	11,912,723	13.01%
YoY %	31.66%	8.89%	33.64%	-11.43%	18.23%	10.49%	-	-
Horiz. %	221.66%	168.36%	154.62%	115.69%	130.63%	110.49%	100.00%	-
PBT	7,194,193	5,901,032	1,948,732	3,953,742	4,506,967	3,932,296	3,648,169	11.00%
YoY %	21.91%	202.81%	-50.71%	-12.27%	14.61%	7.79%	-	-
Horiz. %	197.20%	161.75%	53.42%	108.38%	123.54%	107.79%	100.00%	-
Tax	-1,893,202	-1,559,463	-862,022	-1,132,607	-1,088,058	-1,176,649	-1,012,969	10.09%
YoY %	-21.40%	-80.91%	23.89%	-4.09%	7.53%	-16.16%	-	-
Horiz. %	186.90%	153.95%	85.10%	111.81%	107.41%	116.16%	100.00%	-
NP	5,300,991	4,341,569	1,086,710	2,821,135	3,418,909	2,755,647	2,635,200	11.34%
YoY %	22.10%	299.51%	-61.48%	-17.48%	24.07%	4.57%	-	-
Horiz. %	201.16%	164.75%	41.24%	107.06%	129.74%	104.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,088,249	4,208,436	1,001,504	2,764,946	3,345,120	2,682,754	2,620,432	10.74%
YoY %	20.91%	320.21%	-63.78%	-17.34%	24.69%	2.38%	-	-
Horiz. %	194.18%	160.60%	38.22%	105.51%	127.66%	102.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.32%	26.43%	44.24%	28.65%	24.14%	29.92%	27.77%	-
YoY %	-0.42%	-40.26%	54.42%	18.68%	-19.32%	7.74%	-	-
Horiz. %	94.78%	95.17%	159.31%	103.17%	86.93%	107.74%	100.00%	-
Total Cost	21,104,691	15,714,389	17,332,290	10,960,950	12,142,396	10,406,338	9,277,523	13.46%
YoY %	34.30%	-9.33%	58.13%	-9.73%	16.68%	12.17%	-	-
Horiz. %	227.48%	169.38%	186.82%	118.15%	130.88%	112.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,012,756	29,884,116	25,955,863	19,941,107	19,455,794	17,738,551	17,214,872	11.03%
YoY %	13.82%	15.13%	30.16%	2.49%	9.68%	3.04%	-	-
Horiz. %	197.58%	173.59%	150.78%	115.84%	113.02%	103.04%	100.00%	-

	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	5,087,797	5,118,987	507,668	1,560,458	3,770,000	1,897,473	5,628,527	-1.54%
YoY %	-0.61%	908.33%	-67.47%	-58.61%	98.69%	-66.29%	-	-
Horiz. %	90.39%	90.95%	9.02%	27.72%	66.98%	33.71%	100.00%	-
Div Payout %	99.99%	121.64%	50.69%	56.44%	112.70%	70.73%	214.79%	-
YoY %	-17.80%	139.97%	-10.19%	-49.92%	59.34%	-67.07%	-	-
Horiz. %	46.55%	56.63%	23.60%	26.28%	52.47%	32.93%	100.00%	-

	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	34,012,756	29,884,116	25,955,863	19,941,107	19,455,794	17,738,551	17,214,872	11.03%
YoY %	13.82%	15.13%	30.16%	2.49%	9.68%	3.04%	-	-
Horiz. %	197.58%	173.59%	150.78%	115.84%	113.02%	103.04%	100.00%	-
NOSH	7,639,711	7,324,358	7,077,070	4,882,022	3,891,158	3,801,742	3,726,162	11.67%
YoY %	4.31%	3.49%	44.96%	25.46%	2.35%	2.03%	-	-
Horiz. %	205.03%	196.57%	189.93%	131.02%	104.43%	102.03%	100.00%	-

	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	20.08%	21.65%	5.90%	20.47%	21.97%	20.94%	22.12%	-
YoY %	-7.25%	266.95%	-71.18%	-6.83%	4.92%	-5.33%	-	-
Horiz. %	90.78%	97.88%	26.67%	92.54%	99.32%	94.67%	100.00%	-
ROE	14.96%	14.08%	3.86%	13.87%	17.19%	15.12%	15.22%	-
YoY %	6.25%	264.77%	-72.17%	-19.31%	13.69%	-0.66%	-	-
Horiz. %	98.29%	92.51%	25.36%	91.13%	112.94%	99.34%	100.00%	-

	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	345.64	273.83	260.26	282.30	399.91	346.21	319.70	1.20%
YoY %	26.22%	5.21%	-7.81%	-29.41%	15.51%	8.29%	-	-
Horiz. %	108.11%	85.65%	81.41%	88.30%	125.09%	108.29%	100.00%	-
EPS	66.60	57.46	14.15	56.64	85.97	70.57	70.33	-0.83%
YoY %	15.91%	306.08%	-75.02%	-34.12%	21.82%	0.34%	-	-
Horiz. %	94.70%	81.70%	20.12%	80.53%	122.24%	100.34%	100.00%	-
DPS	66.60	69.89	7.17	31.96	97.50	50.00	151.05	-11.83%
YoY %	-4.71%	874.76%	-77.57%	-67.22%	95.00%	-66.90%	-	-
Horiz. %	44.09%	46.27%	4.75%	21.16%	64.55%	33.10%	100.00%	-
NAPS	4.4521	4.0801	3.6676	4.0846	5.00	4.6659	4.62	-0.56%
YoY %	9.12%	11.25%	-10.21%	-18.31%	7.16%	0.99%	-	-
Horiz. %	96.37%	88.31%	79.39%	88.41%	108.23%	100.99%	100.00%	-

	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 4,882,022
RPS	218.83	166.21	152.64	114.21	128.96	109.07	98.72	13.01%
YoY %	31.66%	8.89%	33.65%	-11.44%	18.24%	10.48%	-	-
Horiz. %	221.67%	168.37%	154.62%	115.69%	130.63%	110.48%	100.00%	-
EPS	42.17	34.88	8.30	22.91	27.72	22.23	21.72	10.73%
YoY %	20.90%	320.24%	-63.77%	-17.35%	24.70%	2.35%	-	-
Horiz. %	194.15%	160.59%	38.21%	105.48%	127.62%	102.35%	100.00%	-
DPS	42.16	42.42	4.21	12.93	31.24	15.72	46.64	-1.54%
YoY %	-0.61%	907.60%	-67.44%	-58.61%	98.73%	-66.30%	-	-
Horiz. %	90.39%	90.95%	9.03%	27.72%	66.98%	33.70%	100.00%	-
NAPS	2.8187	2.4765	2.151	1.6525	1.6123	1.47	1.4266	11.03%
YoY %	13.82%	15.13%	30.17%	2.49%	9.68%	3.04%	-	-
Horiz. %	197.58%	173.59%	150.78%	115.83%	113.02%	103.04%	100.00%	-

	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	8.87	8.96	6.65	6.90	11.00	11.20	11.60	-
P/RPS	2.57	3.27	2.56	2.44	2.75	3.24	3.63	-5.17%
YoY %	-21.41%	27.73%	4.92%	-11.27%	-15.12%	-10.74%	-	-
Horiz. %	70.80%	90.08%	70.52%	67.22%	75.76%	89.26%	100.00%	-
P/EPS	13.32	15.59	46.99	12.18	12.80	15.87	16.49	-3.22%
YoY %	-14.56%	-66.82%	285.80%	-4.84%	-19.34%	-3.76%	-	-
Horiz. %	80.78%	94.54%	284.96%	73.86%	77.62%	96.24%	100.00%	-
EY	7.51	6.41	2.13	8.21	7.82	6.30	6.06	3.35%
YoY %	17.16%	200.94%	-74.06%	4.99%	24.13%	3.96%	-	-
Horiz. %	123.93%	105.78%	35.15%	135.48%	129.04%	103.96%	100.00%	-
DY	7.51	7.80	1.08	4.63	8.86	4.46	13.02	-8.11%
YoY %	-3.72%	622.22%	-76.67%	-47.74%	98.65%	-65.75%	-	-
Horiz. %	57.68%	59.91%	8.29%	35.56%	68.05%	34.25%	100.00%	-
P/NAPS	1.99	2.20	1.81	1.69	2.20	2.40	2.51	-3.50%
YoY %	-9.55%	21.55%	7.10%	-23.18%	-8.33%	-4.38%	-	-
Horiz. %	79.28%	87.65%	72.11%	67.33%	87.65%	95.62%	100.00%	-

	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	24/05/12	12/05/11	12/11/09	11/11/08	15/11/07	14/11/06	17/11/05	-
Price	8.50	8.74	6.84	5.50	11.40	11.50	11.00	-
P/RPS	2.46	3.19	2.63	1.95	2.85	3.32	3.44	-5.02%
YoY %	-22.88%	21.29%	34.87%	-31.58%	-14.16%	-3.49%	-	-
Horiz. %	71.51%	92.73%	76.45%	56.69%	82.85%	96.51%	100.00%	-
P/EPS	12.76	15.21	48.33	9.71	13.26	16.30	15.64	-3.08%
YoY %	-16.11%	-68.53%	397.73%	-26.77%	-18.65%	4.22%	-	-
Horiz. %	81.59%	97.25%	309.02%	62.08%	84.78%	104.22%	100.00%	-
EY	7.84	6.57	2.07	10.30	7.54	6.14	6.39	3.19%
YoY %	19.33%	217.39%	-79.90%	36.60%	22.80%	-3.91%	-	-
Horiz. %	122.69%	102.82%	32.39%	161.19%	118.00%	96.09%	100.00%	-
DY	7.83	8.00	1.05	5.81	8.55	4.35	13.73	-8.27%
YoY %	-2.12%	661.90%	-81.93%	-32.05%	96.55%	-68.32%	-	-
Horiz. %	57.03%	58.27%	7.65%	42.32%	62.27%	31.68%	100.00%	-
P/NAPS	1.91	2.14	1.86	1.35	2.28	2.46	2.38	-3.32%
YoY %	-10.75%	15.05%	37.78%	-40.79%	-7.32%	3.36%	-	-
Horiz. %	80.25%	89.92%	78.15%	56.72%	95.80%	103.36%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

984

HLIND

HONG LEONG INDUSTRIES BHD

969

JCY

JCY INTERNATIONAL BERHAD

640

GENTING

GENTING BHD

568

DNEX

DAGANG NEXCHANGE BERHAD

337

NOTION

NOTION VTEC BHD

309

GENM

GENTING MALAYSIA BERHAD

236

YTLPOWR

YTL POWER INTERNATIONAL BHD

219

HEXCAP

HEXTAR CAPITAL BERHAD

213

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

0.295

+0.05

79,789,700

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

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