[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	218.87	166.24	152.67	114.24	128.99	109.10	98.74	13.01%
YoY %	31.66%	8.89%	33.64%	-11.43%	18.23%	10.49%	-	-
Horiz. %	221.66%	168.36%	154.62%	115.70%	130.64%	110.49%	100.00%	-
EPS	42.18	34.88	8.30	22.92	27.73	22.24	21.72	10.74%
YoY %	20.93%	320.24%	-63.79%	-17.35%	24.69%	2.39%	-	-
Horiz. %	194.20%	160.59%	38.21%	105.52%	127.67%	102.39%	100.00%	-
DPS	42.17	42.43	4.21	12.93	31.25	15.73	46.65	-1.54%
YoY %	-0.61%	907.84%	-67.44%	-58.62%	98.66%	-66.28%	-	-
Horiz. %	90.40%	90.95%	9.02%	27.72%	66.99%	33.72%	100.00%	-
NAPS	2.8193	2.4771	2.1515	1.6529	1.6127	1.4703	1.4269	11.03%
YoY %	13.81%	15.13%	30.17%	2.49%	9.69%	3.04%	-	-
Horiz. %	197.58%	173.60%	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
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 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