[MAYBANK] YoY TTM Result on 31-Mar-2009 [#3]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

21-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- -9.22%

YoY- -23.33%

Quarter Report

Maybank Group FS - Mar09(Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	30,541,527	22,112,066	18,681,786	15,037,794	15,874,500	13,963,819	13,446,749	13.43%
YoY %	38.12%	18.36%	24.23%	-5.27%	13.68%	3.85%	-	-
Horiz. %	227.13%	164.44%	138.93%	111.83%	118.05%	103.85%	100.00%	-
PBT	7,677,158	6,706,607	3,189,646	3,514,694	4,398,634	4,227,776	3,621,259	12.24%
YoY %	14.47%	110.26%	-9.25%	-20.10%	4.04%	16.75%	-	-
Horiz. %	212.00%	185.20%	88.08%	97.06%	121.47%	116.75%	100.00%	-
Tax	-1,980,426	-1,774,299	-1,259,836	-943,629	-1,085,045	-1,184,081	-1,055,345	10.15%
YoY %	-11.62%	-40.84%	-33.51%	13.03%	8.36%	-12.20%	-	-
Horiz. %	187.66%	168.13%	119.38%	89.41%	102.81%	112.20%	100.00%	-
NP	5,696,732	4,932,308	1,929,810	2,571,065	3,313,589	3,043,695	2,565,914	13.04%
YoY %	15.50%	155.59%	-24.94%	-22.41%	8.87%	18.62%	-	-
Horiz. %	222.02%	192.22%	75.21%	100.20%	129.14%	118.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,545,034	4,750,211	1,787,553	2,513,227	3,277,795	2,966,190	2,513,689	12.92%
YoY %	16.73%	165.74%	-28.87%	-23.33%	10.51%	18.00%	-	-
Horiz. %	220.59%	188.97%	71.11%	99.98%	130.40%	118.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.80%	26.46%	39.50%	26.85%	24.67%	28.01%	29.14%	-
YoY %	-2.49%	-33.01%	47.11%	8.84%	-11.92%	-3.88%	-	-
Horiz. %	88.54%	90.80%	135.55%	92.14%	84.66%	96.12%	100.00%	-
Total Cost	24,844,795	17,179,758	16,751,976	12,466,729	12,560,911	10,920,124	10,880,835	13.52%
YoY %	44.62%	2.55%	34.37%	-0.75%	15.03%	0.36%	-	-
Horiz. %	228.34%	157.89%	153.96%	114.58%	115.44%	100.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	37,136,383	29,916,045	26,919,593	19,525,973	19,778,989	15,479,343	16,891,439	12.87%
YoY %	24.14%	11.13%	37.87%	-1.28%	27.78%	-8.36%	-	-
Horiz. %	219.85%	177.11%	159.37%	115.60%	117.09%	91.64%	100.00%	-

	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	5,178,707	4,381,228	1,286,053	976,006	2,820,683	3,431,242	4,087,767	3.70%
YoY %	18.20%	240.67%	31.77%	-65.40%	-17.79%	-16.06%	-	-
Horiz. %	126.69%	107.18%	31.46%	23.88%	69.00%	83.94%	100.00%	-
Div Payout %	93.39%	92.23%	71.94%	38.83%	86.05%	115.68%	162.62%	-
YoY %	1.26%	28.20%	85.27%	-54.88%	-25.61%	-28.86%	-	-
Horiz. %	57.43%	56.72%	44.24%	23.88%	52.91%	71.14%	100.00%	-

	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	37,136,383	29,916,045	26,919,593	19,525,973	19,778,989	15,479,343	16,891,439	12.87%
YoY %	24.14%	11.13%	37.87%	-1.28%	27.78%	-8.36%	-	-
Horiz. %	219.85%	177.11%	159.37%	115.60%	117.09%	91.64%	100.00%	-
NOSH	7,852,903	7,479,011	7,076,840	4,881,493	4,887,925	3,869,835	3,787,318	11.85%
YoY %	5.00%	5.68%	44.97%	-0.13%	26.31%	2.18%	-	-
Horiz. %	207.35%	197.48%	186.86%	128.89%	129.06%	102.18%	100.00%	-

	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	18.65%	22.31%	10.33%	17.10%	20.87%	21.80%	19.08%	-
YoY %	-16.41%	115.97%	-39.59%	-18.06%	-4.27%	14.26%	-	-
Horiz. %	97.75%	116.93%	54.14%	89.62%	109.38%	114.26%	100.00%	-
ROE	14.93%	15.88%	6.64%	12.87%	16.57%	19.16%	14.88%	-
YoY %	-5.98%	139.16%	-48.41%	-22.33%	-13.52%	28.76%	-	-
Horiz. %	100.34%	106.72%	44.62%	86.49%	111.36%	128.76%	100.00%	-

	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	388.92	295.65	263.98	308.06	324.77	360.84	355.05	1.41%
YoY %	31.55%	12.00%	-14.31%	-5.15%	-10.00%	1.63%	-	-
Horiz. %	109.54%	83.27%	74.35%	86.77%	91.47%	101.63%	100.00%	-
EPS	70.61	63.51	25.26	51.48	67.06	76.65	66.37	0.95%
YoY %	11.18%	151.43%	-50.93%	-23.23%	-12.51%	15.49%	-	-
Horiz. %	106.39%	95.69%	38.06%	77.57%	101.04%	115.49%	100.00%	-
DPS	65.95	58.58	18.17	20.00	57.71	90.00	107.93	-7.29%
YoY %	12.58%	222.40%	-9.15%	-65.34%	-35.88%	-16.61%	-	-
Horiz. %	61.10%	54.28%	16.83%	18.53%	53.47%	83.39%	100.00%	-
NAPS	4.729	4.00	3.8039	4.00	4.0465	4.00	4.46	0.90%
YoY %	18.23%	5.16%	-4.90%	-1.15%	1.16%	-10.31%	-	-
Horiz. %	106.03%	89.69%	85.29%	89.69%	90.73%	89.69%	100.00%	-

	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 4,881,493
RPS	253.16	183.29	154.85	124.65	131.58	115.75	111.46	13.43%
YoY %	38.12%	18.37%	24.23%	-5.27%	13.68%	3.85%	-	-
Horiz. %	227.13%	164.44%	138.93%	111.83%	118.05%	103.85%	100.00%	-
EPS	45.96	39.37	14.82	20.83	27.17	24.59	20.84	12.92%
YoY %	16.74%	165.65%	-28.85%	-23.33%	10.49%	17.99%	-	-
Horiz. %	220.54%	188.92%	71.11%	99.95%	130.37%	117.99%	100.00%	-
DPS	42.93	36.32	10.66	8.09	23.38	28.44	33.88	3.70%
YoY %	18.20%	240.71%	31.77%	-65.40%	-17.79%	-16.06%	-	-
Horiz. %	126.71%	107.20%	31.46%	23.88%	69.01%	83.94%	100.00%	-
NAPS	3.0782	2.4797	2.2313	1.6185	1.6395	1.2831	1.4001	12.87%
YoY %	24.14%	11.13%	37.86%	-1.28%	27.78%	-8.36%	-	-
Horiz. %	219.86%	177.11%	159.37%	115.60%	117.10%	91.64%	100.00%	-

	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	9.01	8.00	7.47	3.86	8.45	12.80	11.00	-
P/RPS	2.32	2.71	2.83	1.25	2.60	3.55	3.10	-4.35%
YoY %	-14.39%	-4.24%	126.40%	-51.92%	-26.76%	14.52%	-	-
Horiz. %	74.84%	87.42%	91.29%	40.32%	83.87%	114.52%	100.00%	-
P/EPS	12.76	12.60	29.57	7.50	12.60	16.70	16.57	-3.93%
YoY %	1.27%	-57.39%	294.27%	-40.48%	-24.55%	0.78%	-	-
Horiz. %	77.01%	76.04%	178.46%	45.26%	76.04%	100.78%	100.00%	-
EY	7.84	7.94	3.38	13.34	7.94	5.99	6.03	4.11%
YoY %	-1.26%	134.91%	-74.66%	68.01%	32.55%	-0.66%	-	-
Horiz. %	130.02%	131.67%	56.05%	221.23%	131.67%	99.34%	100.00%	-
DY	7.32	7.32	2.43	5.18	6.83	7.03	9.81	-4.40%
YoY %	0.00%	201.23%	-53.09%	-24.16%	-2.84%	-28.34%	-	-
Horiz. %	74.62%	74.62%	24.77%	52.80%	69.62%	71.66%	100.00%	-
P/NAPS	1.91	2.00	1.96	0.97	2.09	3.20	2.47	-3.87%
YoY %	-4.50%	2.04%	102.06%	-53.59%	-34.69%	29.55%	-	-
Horiz. %	77.33%	80.97%	79.35%	39.27%	84.62%	129.55%	100.00%	-

	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	09/11/12	14/11/11	13/05/10	21/05/09	14/05/08	11/05/07	15/05/06	-
Price	9.02	8.25	7.72	5.20	7.80	12.40	11.30	-
P/RPS	2.32	2.79	2.92	1.69	2.40	3.44	3.18	-4.73%
YoY %	-16.85%	-4.45%	72.78%	-29.58%	-30.23%	8.18%	-	-
Horiz. %	72.96%	87.74%	91.82%	53.14%	75.47%	108.18%	100.00%	-
P/EPS	12.77	12.99	30.56	10.10	11.63	16.18	17.03	-4.32%
YoY %	-1.69%	-57.49%	202.57%	-13.16%	-28.12%	-4.99%	-	-
Horiz. %	74.99%	76.28%	179.45%	59.31%	68.29%	95.01%	100.00%	-
EY	7.83	7.70	3.27	9.90	8.60	6.18	5.87	4.52%
YoY %	1.69%	135.47%	-66.97%	15.12%	39.16%	5.28%	-	-
Horiz. %	133.39%	131.18%	55.71%	168.65%	146.51%	105.28%	100.00%	-
DY	7.31	7.10	2.35	3.85	7.40	7.26	9.55	-4.02%
YoY %	2.96%	202.13%	-38.96%	-47.97%	1.93%	-23.98%	-	-
Horiz. %	76.54%	74.35%	24.61%	40.31%	77.49%	76.02%	100.00%	-
P/NAPS	1.91	2.06	2.03	1.30	1.93	3.10	2.53	-4.22%
YoY %	-7.28%	1.48%	56.15%	-32.64%	-37.74%	22.53%	-	-
Horiz. %	75.49%	81.42%	80.24%	51.38%	76.28%	122.53%	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