[MAYBANK] YoY TTM Result on 30-Sep-2009 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

12-Nov-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Sep-2009 [#1]

Profit Trend

QoQ- 44.75%

YoY- -63.78%

Quarter Report

Maybank Group FS - Sep 09 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	31,850,579	26,405,682	20,055,958	18,419,000	13,782,085	15,561,305	13,161,985	14.55%
YoY %	20.62%	31.66%	8.89%	33.64%	-11.43%	18.23%	-	-
Horiz. %	241.99%	200.62%	152.38%	139.94%	104.71%	118.23%	100.00%	-
PBT	8,128,456	7,194,193	5,901,032	1,948,732	3,953,742	4,506,967	3,932,296	11.81%
YoY %	12.99%	21.91%	202.81%	-50.71%	-12.27%	14.61%	-	-
Horiz. %	206.71%	182.95%	150.07%	49.56%	100.55%	114.61%	100.00%	-
Tax	-2,017,147	-1,893,202	-1,559,463	-862,022	-1,132,607	-1,088,058	-1,176,649	8.64%
YoY %	-6.55%	-21.40%	-80.91%	23.89%	-4.09%	7.53%	-	-
Horiz. %	171.43%	160.90%	132.53%	73.26%	96.26%	92.47%	100.00%	-
NP	6,111,309	5,300,991	4,341,569	1,086,710	2,821,135	3,418,909	2,755,647	13.02%
YoY %	15.29%	22.10%	299.51%	-61.48%	-17.48%	24.07%	-	-
Horiz. %	221.77%	192.37%	157.55%	39.44%	102.38%	124.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,905,253	5,088,249	4,208,436	1,001,504	2,764,946	3,345,120	2,682,754	12.89%
YoY %	16.06%	20.91%	320.21%	-63.78%	-17.34%	24.69%	-	-
Horiz. %	220.12%	189.67%	156.87%	37.33%	103.06%	124.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.82%	26.32%	26.43%	44.24%	28.65%	24.14%	29.92%	-
YoY %	-5.70%	-0.42%	-40.26%	54.42%	18.68%	-19.32%	-	-
Horiz. %	82.95%	87.97%	88.34%	147.86%	95.76%	80.68%	100.00%	-
Total Cost	25,739,270	21,104,691	15,714,389	17,332,290	10,960,950	12,142,396	10,406,338	14.93%
YoY %	21.96%	34.30%	-9.33%	58.13%	-9.73%	16.68%	-	-
Horiz. %	247.34%	202.81%	151.01%	166.56%	105.33%	116.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	43,343,055	34,012,756	29,884,116	25,955,863	19,941,107	19,455,794	17,738,551	14.72%
YoY %	27.43%	13.82%	15.13%	30.16%	2.49%	9.68%	-	-
Horiz. %	244.34%	191.74%	168.47%	146.32%	112.42%	109.68%	100.00%	-

	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	5,253,669	5,087,797	5,118,987	507,668	1,560,458	3,770,000	1,897,473	16.95%
YoY %	3.26%	-0.61%	908.33%	-67.47%	-58.61%	98.69%	-	-
Horiz. %	276.88%	268.14%	269.78%	26.75%	82.24%	198.69%	100.00%	-
Div Payout %	88.97%	99.99%	121.64%	50.69%	56.44%	112.70%	70.73%	-
YoY %	-11.02%	-17.80%	139.97%	-10.19%	-49.92%	59.34%	-	-
Horiz. %	125.79%	141.37%	171.98%	71.67%	79.80%	159.34%	100.00%	-

	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	43,343,055	34,012,756	29,884,116	25,955,863	19,941,107	19,455,794	17,738,551	14.72%
YoY %	27.43%	13.82%	15.13%	30.16%	2.49%	9.68%	-	-
Horiz. %	244.34%	191.74%	168.47%	146.32%	112.42%	109.68%	100.00%	-
NOSH	8,428,729	7,639,711	7,324,358	7,077,070	4,882,022	3,891,158	3,801,742	13.02%
YoY %	10.33%	4.31%	3.49%	44.96%	25.46%	2.35%	-	-
Horiz. %	221.71%	200.95%	192.66%	186.15%	128.42%	102.35%	100.00%	-

	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	19.19%	20.08%	21.65%	5.90%	20.47%	21.97%	20.94%	-
YoY %	-4.43%	-7.25%	266.95%	-71.18%	-6.83%	4.92%	-	-
Horiz. %	91.64%	95.89%	103.39%	28.18%	97.76%	104.92%	100.00%	-
ROE	13.62%	14.96%	14.08%	3.86%	13.87%	17.19%	15.12%	-
YoY %	-8.96%	6.25%	264.77%	-72.17%	-19.31%	13.69%	-	-
Horiz. %	90.08%	98.94%	93.12%	25.53%	91.73%	113.69%	100.00%	-

	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	377.88	345.64	273.83	260.26	282.30	399.91	346.21	1.35%
YoY %	9.33%	26.22%	5.21%	-7.81%	-29.41%	15.51%	-	-
Horiz. %	109.15%	99.84%	79.09%	75.17%	81.54%	115.51%	100.00%	-
EPS	70.06	66.60	57.46	14.15	56.64	85.97	70.57	-0.11%
YoY %	5.20%	15.91%	306.08%	-75.02%	-34.12%	21.82%	-	-
Horiz. %	99.28%	94.37%	81.42%	20.05%	80.26%	121.82%	100.00%	-
DPS	62.33	66.60	69.89	7.17	31.96	97.50	50.00	3.44%
YoY %	-6.41%	-4.71%	874.76%	-77.57%	-67.22%	95.00%	-	-
Horiz. %	124.66%	133.20%	139.78%	14.34%	63.92%	195.00%	100.00%	-
NAPS	5.1423	4.4521	4.0801	3.6676	4.0846	5.00	4.6659	1.50%
YoY %	15.50%	9.12%	11.25%	-10.21%	-18.31%	7.16%	-	-
Horiz. %	110.21%	95.42%	87.45%	78.60%	87.54%	107.16%	100.00%	-

	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 7,077,070
RPS	264.01	218.87	166.24	152.67	114.24	128.99	109.10	14.55%
YoY %	20.62%	31.66%	8.89%	33.64%	-11.43%	18.23%	-	-
Horiz. %	241.99%	200.61%	152.37%	139.94%	104.71%	118.23%	100.00%	-
EPS	48.95	42.18	34.88	8.30	22.92	27.73	22.24	12.89%
YoY %	16.05%	20.93%	320.24%	-63.79%	-17.35%	24.69%	-	-
Horiz. %	220.10%	189.66%	156.83%	37.32%	103.06%	124.69%	100.00%	-
DPS	43.55	42.17	42.43	4.21	12.93	31.25	15.73	16.94%
YoY %	3.27%	-0.61%	907.84%	-67.44%	-58.62%	98.66%	-	-
Horiz. %	276.86%	268.09%	269.74%	26.76%	82.20%	198.66%	100.00%	-
NAPS	3.5927	2.8193	2.4771	2.1515	1.6529	1.6127	1.4703	14.72%
YoY %	27.43%	13.81%	15.13%	30.17%	2.49%	9.69%	-	-
Horiz. %	244.35%	191.75%	168.48%	146.33%	112.42%	109.69%	100.00%	-

	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	9.35	8.87	8.96	6.65	6.90	11.00	11.20	-
P/RPS	2.47	2.57	3.27	2.56	2.44	2.75	3.24	-4.08%
YoY %	-3.89%	-21.41%	27.73%	4.92%	-11.27%	-15.12%	-	-
Horiz. %	76.23%	79.32%	100.93%	79.01%	75.31%	84.88%	100.00%	-
P/EPS	13.35	13.32	15.59	46.99	12.18	12.80	15.87	-2.62%
YoY %	0.23%	-14.56%	-66.82%	285.80%	-4.84%	-19.34%	-	-
Horiz. %	84.12%	83.93%	98.24%	296.09%	76.75%	80.66%	100.00%	-
EY	7.49	7.51	6.41	2.13	8.21	7.82	6.30	2.69%
YoY %	-0.27%	17.16%	200.94%	-74.06%	4.99%	24.13%	-	-
Horiz. %	118.89%	119.21%	101.75%	33.81%	130.32%	124.13%	100.00%	-
DY	6.67	7.51	7.80	1.08	4.63	8.86	4.46	6.38%
YoY %	-11.19%	-3.72%	622.22%	-76.67%	-47.74%	98.65%	-	-
Horiz. %	149.55%	168.39%	174.89%	24.22%	103.81%	198.65%	100.00%	-
P/NAPS	1.82	1.99	2.20	1.81	1.69	2.20	2.40	-4.16%
YoY %	-8.54%	-9.55%	21.55%	7.10%	-23.18%	-8.33%	-	-
Horiz. %	75.83%	82.92%	91.67%	75.42%	70.42%	91.67%	100.00%	-

	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	23/05/13	24/05/12	12/05/11	12/11/09	11/11/08	15/11/07	14/11/06	-
Price	10.08	8.50	8.74	6.84	5.50	11.40	11.50	-
P/RPS	2.67	2.46	3.19	2.63	1.95	2.85	3.32	-3.29%
YoY %	8.54%	-22.88%	21.29%	34.87%	-31.58%	-14.16%	-	-
Horiz. %	80.42%	74.10%	96.08%	79.22%	58.73%	85.84%	100.00%	-
P/EPS	14.39	12.76	15.21	48.33	9.71	13.26	16.30	-1.89%
YoY %	12.77%	-16.11%	-68.53%	397.73%	-26.77%	-18.65%	-	-
Horiz. %	88.28%	78.28%	93.31%	296.50%	59.57%	81.35%	100.00%	-
EY	6.95	7.84	6.57	2.07	10.30	7.54	6.14	1.92%
YoY %	-11.35%	19.33%	217.39%	-79.90%	36.60%	22.80%	-	-
Horiz. %	113.19%	127.69%	107.00%	33.71%	167.75%	122.80%	100.00%	-
DY	6.18	7.83	8.00	1.05	5.81	8.55	4.35	5.54%
YoY %	-21.07%	-2.12%	661.90%	-81.93%	-32.05%	96.55%	-	-
Horiz. %	142.07%	180.00%	183.91%	24.14%	133.56%	196.55%	100.00%	-
P/NAPS	1.96	1.91	2.14	1.86	1.35	2.28	2.46	-3.43%
YoY %	2.62%	-10.75%	15.05%	37.78%	-40.79%	-7.32%	-	-
Horiz. %	79.67%	77.64%	86.99%	75.61%	54.88%	92.68%	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