[MAYBANK] YoY TTM Result on 31-Mar-2007 [#3]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

11-May-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Mar-2007 [#3]

Profit Trend

QoQ- 4.41%

YoY- 18.0%

Quarter Report

Maybank Group FS - Mar 2007(bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	18,681,786	15,037,794	15,874,500	13,963,819	13,446,749	10,922,185	10,014,144	10.94%
YoY %	24.23%	-5.27%	13.68%	3.85%	23.11%	9.07%	-	-
Horiz. %	186.55%	150.17%	158.52%	139.44%	134.28%	109.07%	100.00%	-
PBT	3,189,646	3,514,694	4,398,634	4,227,776	3,621,259	3,514,321	3,231,359	-0.21%
YoY %	-9.25%	-20.10%	4.04%	16.75%	3.04%	8.76%	-	-
Horiz. %	98.71%	108.77%	136.12%	130.84%	112.07%	108.76%	100.00%	-
Tax	-1,259,836	-943,629	-1,085,045	-1,184,081	-1,055,345	-932,369	-775,270	8.42%
YoY %	-33.51%	13.03%	8.36%	-12.20%	-13.19%	-20.26%	-	-
Horiz. %	162.50%	121.72%	139.96%	152.73%	136.13%	120.26%	100.00%	-
NP	1,929,810	2,571,065	3,313,589	3,043,695	2,565,914	2,581,952	2,456,089	-3.93%
YoY %	-24.94%	-22.41%	8.87%	18.62%	-0.62%	5.12%	-	-
Horiz. %	78.57%	104.68%	134.91%	123.92%	104.47%	105.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,787,553	2,513,227	3,277,795	2,966,190	2,513,689	2,581,952	2,456,089	-5.15%
YoY %	-28.87%	-23.33%	10.51%	18.00%	-2.64%	5.12%	-	-
Horiz. %	72.78%	102.33%	133.46%	120.77%	102.35%	105.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.50%	26.85%	24.67%	28.01%	29.14%	26.53%	23.99%	-
YoY %	47.11%	8.84%	-11.92%	-3.88%	9.84%	10.59%	-	-
Horiz. %	164.65%	111.92%	102.83%	116.76%	121.47%	110.59%	100.00%	-
Total Cost	16,751,976	12,466,729	12,560,911	10,920,124	10,880,835	8,340,233	7,558,055	14.17%
YoY %	34.37%	-0.75%	15.03%	0.36%	30.46%	10.35%	-	-
Horiz. %	221.64%	164.95%	166.19%	144.48%	143.96%	110.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,919,593	19,525,973	19,778,989	15,479,343	16,891,439	15,664,752	14,001,420	11.50%
YoY %	37.87%	-1.28%	27.78%	-8.36%	7.83%	11.88%	-	-
Horiz. %	192.26%	139.46%	141.26%	110.56%	120.64%	111.88%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	1,286,053	976,006	2,820,683	3,431,242	4,087,767	2,438,981	1,868,916	-6.03%
YoY %	31.77%	-65.40%	-17.79%	-16.06%	67.60%	30.50%	-	-
Horiz. %	68.81%	52.22%	150.93%	183.60%	218.72%	130.50%	100.00%	-
Div Payout %	71.94%	38.83%	86.05%	115.68%	162.62%	94.46%	76.09%	-
YoY %	85.27%	-54.88%	-25.61%	-28.86%	72.16%	24.14%	-	-
Horiz. %	94.55%	51.03%	113.09%	152.03%	213.72%	124.14%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	26,919,593	19,525,973	19,778,989	15,479,343	16,891,439	15,664,752	14,001,420	11.50%
YoY %	37.87%	-1.28%	27.78%	-8.36%	7.83%	11.88%	-	-
Horiz. %	192.26%	139.46%	141.26%	110.56%	120.64%	111.88%	100.00%	-
NOSH	7,076,840	4,881,493	4,887,925	3,869,835	3,787,318	3,685,824	3,599,336	11.92%
YoY %	44.97%	-0.13%	26.31%	2.18%	2.75%	2.40%	-	-
Horiz. %	196.62%	135.62%	135.80%	107.52%	105.22%	102.40%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	10.33%	17.10%	20.87%	21.80%	19.08%	23.64%	24.53%	-
YoY %	-39.59%	-18.06%	-4.27%	14.26%	-19.29%	-3.63%	-	-
Horiz. %	42.11%	69.71%	85.08%	88.87%	77.78%	96.37%	100.00%	-
ROE	6.64%	12.87%	16.57%	19.16%	14.88%	16.48%	17.54%	-
YoY %	-48.41%	-22.33%	-13.52%	28.76%	-9.71%	-6.04%	-	-
Horiz. %	37.86%	73.38%	94.47%	109.24%	84.83%	93.96%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	263.98	308.06	324.77	360.84	355.05	296.33	278.22	-0.87%
YoY %	-14.31%	-5.15%	-10.00%	1.63%	19.82%	6.51%	-	-
Horiz. %	94.88%	110.73%	116.73%	129.70%	127.61%	106.51%	100.00%	-
EPS	25.26	51.48	67.06	76.65	66.37	70.05	68.24	-15.25%
YoY %	-50.93%	-23.23%	-12.51%	15.49%	-5.25%	2.65%	-	-
Horiz. %	37.02%	75.44%	98.27%	112.32%	97.26%	102.65%	100.00%	-
DPS	18.17	20.00	57.71	90.00	107.93	66.17	52.00	-16.06%
YoY %	-9.15%	-65.34%	-35.88%	-16.61%	63.11%	27.25%	-	-
Horiz. %	34.94%	38.46%	110.98%	173.08%	207.56%	127.25%	100.00%	-
NAPS	3.8039	4.00	4.0465	4.00	4.46	4.25	3.89	-0.37%
YoY %	-4.90%	-1.15%	1.16%	-10.31%	4.94%	9.25%	-	-
Horiz. %	97.79%	102.83%	104.02%	102.83%	114.65%	109.25%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,869,835
RPS	154.82	124.62	131.55	115.72	111.43	90.51	82.99	10.94%
YoY %	24.23%	-5.27%	13.68%	3.85%	23.11%	9.06%	-	-
Horiz. %	186.55%	150.16%	158.51%	139.44%	134.27%	109.06%	100.00%	-
EPS	14.81	20.83	27.16	24.58	20.83	21.40	20.35	-5.15%
YoY %	-28.90%	-23.31%	10.50%	18.00%	-2.66%	5.16%	-	-
Horiz. %	72.78%	102.36%	133.46%	120.79%	102.36%	105.16%	100.00%	-
DPS	10.66	8.09	23.38	28.44	33.88	20.21	15.49	-6.03%
YoY %	31.77%	-65.40%	-17.79%	-16.06%	67.64%	30.47%	-	-
Horiz. %	68.82%	52.23%	150.94%	183.60%	218.72%	130.47%	100.00%	-
NAPS	2.2309	1.6181	1.6391	1.2828	1.3998	1.2982	1.1603	11.50%
YoY %	37.87%	-1.28%	27.78%	-8.36%	7.83%	11.88%	-	-
Horiz. %	192.27%	139.46%	141.27%	110.56%	120.64%	111.88%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	7.47	3.86	8.45	12.80	11.00	11.30	11.60	-
P/RPS	2.83	1.25	2.60	3.55	3.10	3.81	4.17	-6.25%
YoY %	126.40%	-51.92%	-26.76%	14.52%	-18.64%	-8.63%	-	-
Horiz. %	67.87%	29.98%	62.35%	85.13%	74.34%	91.37%	100.00%	-
P/EPS	29.57	7.50	12.60	16.70	16.57	16.13	17.00	9.66%
YoY %	294.27%	-40.48%	-24.55%	0.78%	2.73%	-5.12%	-	-
Horiz. %	173.94%	44.12%	74.12%	98.24%	97.47%	94.88%	100.00%	-
EY	3.38	13.34	7.94	5.99	6.03	6.20	5.88	-8.81%
YoY %	-74.66%	68.01%	32.55%	-0.66%	-2.74%	5.44%	-	-
Horiz. %	57.48%	226.87%	135.03%	101.87%	102.55%	105.44%	100.00%	-
DY	2.43	5.18	6.83	7.03	9.81	5.86	4.48	-9.68%
YoY %	-53.09%	-24.16%	-2.84%	-28.34%	67.41%	30.80%	-	-
Horiz. %	54.24%	115.62%	152.46%	156.92%	218.97%	130.80%	100.00%	-
P/NAPS	1.96	0.97	2.09	3.20	2.47	2.66	2.98	-6.74%
YoY %	102.06%	-53.59%	-34.69%	29.55%	-7.14%	-10.74%	-	-
Horiz. %	65.77%	32.55%	70.13%	107.38%	82.89%	89.26%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	13/05/10	21/05/09	14/05/08	11/05/07	15/05/06	13/05/05	11/05/04	-
Price	7.72	5.20	7.80	12.40	11.30	11.40	9.95	-
P/RPS	2.92	1.69	2.40	3.44	3.18	3.85	3.58	-3.33%
YoY %	72.78%	-29.58%	-30.23%	8.18%	-17.40%	7.54%	-	-
Horiz. %	81.56%	47.21%	67.04%	96.09%	88.83%	107.54%	100.00%	-
P/EPS	30.56	10.10	11.63	16.18	17.03	16.27	14.58	13.12%
YoY %	202.57%	-13.16%	-28.12%	-4.99%	4.67%	11.59%	-	-
Horiz. %	209.60%	69.27%	79.77%	110.97%	116.80%	111.59%	100.00%	-
EY	3.27	9.90	8.60	6.18	5.87	6.14	6.86	-11.61%
YoY %	-66.97%	15.12%	39.16%	5.28%	-4.40%	-10.50%	-	-
Horiz. %	47.67%	144.31%	125.36%	90.09%	85.57%	89.50%	100.00%	-
DY	2.35	3.85	7.40	7.26	9.55	5.80	5.23	-12.47%
YoY %	-38.96%	-47.97%	1.93%	-23.98%	64.66%	10.90%	-	-
Horiz. %	44.93%	73.61%	141.49%	138.81%	182.60%	110.90%	100.00%	-
P/NAPS	2.03	1.30	1.93	3.10	2.53	2.68	2.56	-3.79%
YoY %	56.15%	-32.64%	-37.74%	22.53%	-5.60%	4.69%	-	-
Horiz. %	79.30%	50.78%	75.39%	121.09%	98.83%	104.69%	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