[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	269.51	237.14	174.40	152.19	120.27	133.48	110.46	14.70%
YoY %	13.65%	35.97%	14.59%	26.54%	-9.90%	20.84%	-	-
Horiz. %	243.99%	214.68%	157.89%	137.78%	108.88%	120.84%	100.00%	-
EPS	50.02	44.53	36.89	10.45	22.95	27.22	23.55	12.28%
YoY %	12.33%	20.71%	253.01%	-54.47%	-15.69%	15.58%	-	-
Horiz. %	212.40%	189.09%	156.65%	44.37%	97.45%	115.58%	100.00%	-
DPS	39.13	42.93	36.32	10.66	8.09	23.38	28.44	5.03%
YoY %	-8.85%	18.20%	240.71%	31.77%	-65.40%	-17.79%	-	-
Horiz. %	137.59%	150.95%	127.71%	37.48%	28.45%	82.21%	100.00%	-
NAPS	3.6514	2.9778	2.5903	2.2292	1.6183	1.2919	1.4814	14.88%
YoY %	22.62%	14.96%	16.20%	37.75%	25.27%	-12.79%	-	-
Horiz. %	246.48%	201.01%	174.85%	150.48%	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

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