[MAYBANK] YoY TTM Result on 31-Dec-2009 [#2]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

09-Feb-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Dec-2009 [#2]

Profit Trend

QoQ- 25.86%

YoY- -54.47%

Quarter Report

Maybank Group FS - Dec09 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
TTM Result
Revenue	32,514,039	28,609,780	21,039,643	18,360,453	14,510,200	16,103,112	13,326,767	14.70%
YoY %	13.65%	35.98%	14.59%	26.53%	-9.89%	20.83%	-	-
Horiz. %	243.98%	214.68%	157.88%	137.77%	108.88%	120.83%	100.00%	-
PBT	8,190,838	7,492,132	6,270,467	2,388,401	3,880,798	4,406,782	4,146,104	11.04%
YoY %	9.33%	19.48%	162.54%	-38.46%	-11.94%	6.29%	-	-
Horiz. %	197.56%	180.70%	151.24%	57.61%	93.60%	106.29%	100.00%	-
Tax	-1,936,720	-1,964,262	-1,650,709	-1,012,979	-1,051,176	-1,090,187	-1,202,984	7.59%
YoY %	1.40%	-19.00%	-62.96%	3.63%	3.58%	9.38%	-	-
Horiz. %	160.99%	163.28%	137.22%	84.21%	87.38%	90.62%	100.00%	-
NP	6,254,118	5,527,870	4,619,758	1,375,422	2,829,622	3,316,595	2,943,120	12.29%
YoY %	13.14%	19.66%	235.88%	-51.39%	-14.68%	12.69%	-	-
Horiz. %	212.50%	187.82%	156.97%	46.73%	96.14%	112.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,035,081	5,371,839	4,450,278	1,260,446	2,768,552	3,283,800	2,840,949	12.28%
YoY %	12.35%	20.71%	253.07%	-54.47%	-15.69%	15.59%	-	-
Horiz. %	212.43%	189.09%	156.65%	44.37%	97.45%	115.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.64%	26.22%	26.33%	42.41%	27.09%	24.74%	29.01%	-
YoY %	-9.84%	-0.42%	-37.92%	56.55%	9.50%	-14.72%	-	-
Horiz. %	81.49%	90.38%	90.76%	146.19%	93.38%	85.28%	100.00%	-
Total Cost	26,259,921	23,081,910	16,419,885	16,985,031	11,680,578	12,786,517	10,383,647	15.33%
YoY %	13.77%	40.57%	-3.33%	45.41%	-8.65%	23.14%	-	-
Horiz. %	252.90%	222.29%	158.13%	163.57%	112.49%	123.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	44,051,346	35,924,617	31,250,468	26,893,901	19,523,189	15,585,372	17,871,472	14.88%
YoY %	22.62%	14.96%	16.20%	37.75%	25.27%	-12.79%	-	-
Horiz. %	246.49%	201.02%	174.86%	150.49%	109.24%	87.21%	100.00%	-

	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	4,720,732	5,178,707	4,381,228	1,286,053	976,006	2,820,683	3,431,242	5.02%
YoY %	-8.84%	18.20%	240.67%	31.77%	-65.40%	-17.79%	-	-
Horiz. %	137.58%	150.93%	127.69%	37.48%	28.44%	82.21%	100.00%	-
Div Payout %	78.22%	96.40%	98.45%	102.03%	35.25%	85.90%	120.78%	-
YoY %	-18.86%	-2.08%	-3.51%	189.45%	-58.96%	-28.88%	-	-
Horiz. %	64.76%	79.81%	81.51%	84.48%	29.19%	71.12%	100.00%	-

	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	44,051,346	35,924,617	31,250,468	26,893,901	19,523,189	15,585,372	17,871,472	14.88%
YoY %	22.62%	14.96%	16.20%	37.75%	25.27%	-12.79%	-	-
Horiz. %	246.49%	201.02%	174.86%	150.49%	109.24%	87.21%	100.00%	-
NOSH	8,599,747	7,712,124	7,428,030	7,076,225	4,880,797	3,896,343	3,834,421	13.22%
YoY %	11.51%	3.82%	4.97%	44.98%	25.27%	1.61%	-	-
Horiz. %	224.28%	201.13%	193.72%	184.54%	127.29%	101.61%	100.00%	-

	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	19.24%	19.32%	21.96%	7.49%	19.50%	20.60%	22.08%	-
YoY %	-0.41%	-12.02%	193.19%	-61.59%	-5.34%	-6.70%	-	-
Horiz. %	87.14%	87.50%	99.46%	33.92%	88.32%	93.30%	100.00%	-
ROE	13.70%	14.95%	14.24%	4.69%	14.18%	21.07%	15.90%	-
YoY %	-8.36%	4.99%	203.62%	-66.93%	-32.70%	32.52%	-	-
Horiz. %	86.16%	94.03%	89.56%	29.50%	89.18%	132.52%	100.00%	-

	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	378.08	370.97	283.25	259.47	297.29	413.29	347.56	1.30%
YoY %	1.92%	30.97%	9.16%	-12.72%	-28.07%	18.91%	-	-
Horiz. %	108.78%	106.74%	81.50%	74.65%	85.54%	118.91%	100.00%	-
EPS	70.18	69.65	59.91	17.81	56.72	84.28	74.09	-0.83%
YoY %	0.76%	16.26%	236.38%	-68.60%	-32.70%	13.75%	-	-
Horiz. %	94.72%	94.01%	80.86%	24.04%	76.56%	113.75%	100.00%	-
DPS	54.89	67.15	58.98	18.17	20.00	72.50	90.00	-7.32%
YoY %	-18.26%	13.85%	224.60%	-9.15%	-72.41%	-19.44%	-	-
Horiz. %	60.99%	74.61%	65.53%	20.19%	22.22%	80.56%	100.00%	-
NAPS	5.1224	4.6582	4.2071	3.8006	4.00	4.00	4.6608	1.46%
YoY %	9.97%	10.72%	10.70%	-4.98%	0.00%	-14.18%	-	-
Horiz. %	109.90%	99.94%	90.27%	81.54%	85.82%	85.82%	100.00%	-

	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 7,076,225
RPS	269.45	237.09	174.36	152.15	120.25	133.45	110.44	14.70%
YoY %	13.65%	35.98%	14.60%	26.53%	-9.89%	20.83%	-	-
Horiz. %	243.98%	214.68%	157.88%	137.77%	108.88%	120.83%	100.00%	-
EPS	50.01	44.52	36.88	10.45	22.94	27.21	23.54	12.28%
YoY %	12.33%	20.72%	252.92%	-54.45%	-15.69%	15.59%	-	-
Horiz. %	212.45%	189.12%	156.67%	44.39%	97.45%	115.59%	100.00%	-
DPS	39.12	42.92	36.31	10.66	8.09	23.38	28.44	5.02%
YoY %	-8.85%	18.20%	240.62%	31.77%	-65.40%	-17.79%	-	-
Horiz. %	137.55%	150.91%	127.67%	37.48%	28.45%	82.21%	100.00%	-
NAPS	3.6506	2.9771	2.5898	2.2287	1.6179	1.2916	1.481	14.88%
YoY %	22.62%	14.95%	16.20%	37.75%	25.26%	-12.79%	-	-
Horiz. %	246.50%	201.02%	174.87%	150.49%	109.24%	87.21%	100.00%	-

	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	10.40	8.70	8.94	6.86	5.10	11.50	11.80	-
P/RPS	2.75	2.35	3.16	2.64	1.72	2.78	3.40	-3.21%
YoY %	17.02%	-25.63%	19.70%	53.49%	-38.13%	-18.24%	-	-
Horiz. %	80.88%	69.12%	92.94%	77.65%	50.59%	81.76%	100.00%	-
P/EPS	14.82	12.49	14.92	38.51	8.99	13.65	15.93	-1.10%
YoY %	18.65%	-16.29%	-61.26%	328.36%	-34.14%	-14.31%	-	-
Horiz. %	93.03%	78.41%	93.66%	241.75%	56.43%	85.69%	100.00%	-
EY	6.75	8.01	6.70	2.60	11.12	7.33	6.28	1.11%
YoY %	-15.73%	19.55%	157.69%	-76.62%	51.71%	16.72%	-	-
Horiz. %	107.48%	127.55%	106.69%	41.40%	177.07%	116.72%	100.00%	-
DY	5.28	7.72	6.60	2.65	3.92	6.30	7.63	-5.50%
YoY %	-31.61%	16.97%	149.06%	-32.40%	-37.78%	-17.43%	-	-
Horiz. %	69.20%	101.18%	86.50%	34.73%	51.38%	82.57%	100.00%	-
P/NAPS	2.03	1.87	2.12	1.80	1.28	2.88	2.53	-3.33%
YoY %	8.56%	-11.79%	17.78%	40.62%	-55.56%	13.83%	-	-
Horiz. %	80.24%	73.91%	83.79%	71.15%	50.59%	113.83%	100.00%	-

	30/06/13	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	21/08/13	16/08/12	22/08/11	09/02/10	27/02/09	20/02/08	21/02/07	-
Price	10.00	8.94	8.64	6.72	5.10	9.80	13.20	-
P/RPS	2.64	2.41	3.05	2.59	1.72	2.37	3.80	-5.44%
YoY %	9.54%	-20.98%	17.76%	50.58%	-27.43%	-37.63%	-	-
Horiz. %	69.47%	63.42%	80.26%	68.16%	45.26%	62.37%	100.00%	-
P/EPS	14.25	12.83	14.42	37.73	8.99	11.63	17.82	-3.38%
YoY %	11.07%	-11.03%	-61.78%	319.69%	-22.70%	-34.74%	-	-
Horiz. %	79.97%	72.00%	80.92%	211.73%	50.45%	65.26%	100.00%	-
EY	7.02	7.79	6.93	2.65	11.12	8.60	5.61	3.50%
YoY %	-9.88%	12.41%	161.51%	-76.17%	29.30%	53.30%	-	-
Horiz. %	125.13%	138.86%	123.53%	47.24%	198.22%	153.30%	100.00%	-
DY	5.49	7.51	6.83	2.70	3.92	7.40	6.82	-3.28%
YoY %	-26.90%	9.96%	152.96%	-31.12%	-47.03%	8.50%	-	-
Horiz. %	80.50%	110.12%	100.15%	39.59%	57.48%	108.50%	100.00%	-
P/NAPS	1.95	1.92	2.05	1.77	1.28	2.45	2.83	-5.56%
YoY %	1.56%	-6.34%	15.82%	38.28%	-47.76%	-13.43%	-	-
Horiz. %	68.90%	67.84%	72.44%	62.54%	45.23%	86.57%	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

634,555,100

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

138,037,600

REVENUE

0.225

-0.005

106,802,000

DSONIC

0.53

+0.055

92,012,000

SINKUNG

0.15

+0.005

71,124,900

TOPGLOV

1.22

+0.02

60,196,000

DNEX

0.425

+0.025

48,821,500

More active Stocks

MPI

35.92

+2.42

360,600

ALLIANZ

23.30

+1.22

53,800

ALLIANZ-PA

23.66

+0.76

10,100

HEIM

25.24

+0.48

148,100

KESM

6.54

+0.24

81,000

TOYOVEN

1.16

+0.225

3,284,600

PETGAS

18.34

+0.22

77,300

HUMEIND

3.44

+0.21

1,868,000

DKSH

5.22

+0.21

358,800

GCB

3.59

+0.20

4,752,000

More gainer Stocks

AJI

15.76

-0.36

171,200

PANAMY

19.38

-0.32

36,100

UTDPLT

26.00

-0.20

79,100

CARZO

0.105

-0.195

50,000

SAM

5.71

-0.13

377,100

KLK

22.40

-0.12

157,900

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.41

-0.09

18,000

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