[MAYBANK] YoY TTM Result on 31-Mar-2010 [#3]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

13-May-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Mar-2010 [#3]

Profit Trend

QoQ- 41.82%

YoY- -28.87%

Quarter Report

Maybank Group FS - Mar10 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	32,784,185	30,541,527	22,112,066	18,681,786	15,037,794	15,874,500	13,963,819	14.01%
YoY %	7.34%	38.12%	18.36%	24.23%	-5.27%	13.68%	-	-
Horiz. %	234.78%	218.72%	158.35%	133.79%	107.69%	113.68%	100.00%	-
PBT	8,517,746	7,677,158	6,706,607	3,189,646	3,514,694	4,398,634	4,227,776	11.36%
YoY %	10.95%	14.47%	110.26%	-9.25%	-20.10%	4.04%	-	-
Horiz. %	201.47%	181.59%	158.63%	75.45%	83.13%	104.04%	100.00%	-
Tax	-2,004,863	-1,980,426	-1,774,299	-1,259,836	-943,629	-1,085,045	-1,184,081	8.42%
YoY %	-1.23%	-11.62%	-40.84%	-33.51%	13.03%	8.36%	-	-
Horiz. %	169.32%	167.25%	149.85%	106.40%	79.69%	91.64%	100.00%	-
NP	6,512,883	5,696,732	4,932,308	1,929,810	2,571,065	3,313,589	3,043,695	12.40%
YoY %	14.33%	15.50%	155.59%	-24.94%	-22.41%	8.87%	-	-
Horiz. %	213.98%	187.17%	162.05%	63.40%	84.47%	108.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,280,182	5,545,034	4,750,211	1,787,553	2,513,227	3,277,795	2,966,190	12.21%
YoY %	13.26%	16.73%	165.74%	-28.87%	-23.33%	10.51%	-	-
Horiz. %	211.73%	186.94%	160.15%	60.26%	84.73%	110.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.54%	25.80%	26.46%	39.50%	26.85%	24.67%	28.01%	-
YoY %	-8.76%	-2.49%	-33.01%	47.11%	8.84%	-11.92%	-	-
Horiz. %	84.04%	92.11%	94.47%	141.02%	95.86%	88.08%	100.00%	-
Total Cost	26,271,302	24,844,795	17,179,758	16,751,976	12,466,729	12,560,911	10,920,124	14.44%
YoY %	5.74%	44.62%	2.55%	34.37%	-0.75%	15.03%	-	-
Horiz. %	240.58%	227.51%	157.32%	153.40%	114.16%	115.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	44,545,246	37,136,383	29,916,045	26,919,593	19,525,973	19,778,989	15,479,343	17.63%
YoY %	19.95%	24.14%	11.13%	37.87%	-1.28%	27.78%	-	-
Horiz. %	287.77%	239.91%	193.26%	173.91%	126.14%	127.78%	100.00%	-

	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	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 %	75.17%	93.39%	92.23%	71.94%	38.83%	86.05%	115.68%	-
YoY %	-19.51%	1.26%	28.20%	85.27%	-54.88%	-25.61%	-	-
Horiz. %	64.98%	80.73%	79.73%	62.19%	33.57%	74.39%	100.00%	-

	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	44,545,246	37,136,383	29,916,045	26,919,593	19,525,973	19,778,989	15,479,343	17.63%
YoY %	19.95%	24.14%	11.13%	37.87%	-1.28%	27.78%	-	-
Horiz. %	287.77%	239.91%	193.26%	173.91%	126.14%	127.78%	100.00%	-
NOSH	8,709,940	7,852,903	7,479,011	7,076,840	4,881,493	4,887,925	3,869,835	13.27%
YoY %	10.91%	5.00%	5.68%	44.97%	-0.13%	26.31%	-	-
Horiz. %	225.07%	202.93%	193.26%	182.87%	126.14%	126.31%	100.00%	-

	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	19.87%	18.65%	22.31%	10.33%	17.10%	20.87%	21.80%	-
YoY %	6.54%	-16.41%	115.97%	-39.59%	-18.06%	-4.27%	-	-
Horiz. %	91.15%	85.55%	102.34%	47.39%	78.44%	95.73%	100.00%	-
ROE	14.10%	14.93%	15.88%	6.64%	12.87%	16.57%	19.16%	-
YoY %	-5.56%	-5.98%	139.16%	-48.41%	-22.33%	-13.52%	-	-
Horiz. %	73.59%	77.92%	82.88%	34.66%	67.17%	86.48%	100.00%	-

	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	376.40	388.92	295.65	263.98	308.06	324.77	360.84	0.65%
YoY %	-3.22%	31.55%	12.00%	-14.31%	-5.15%	-10.00%	-	-
Horiz. %	104.31%	107.78%	81.93%	73.16%	85.37%	90.00%	100.00%	-
EPS	72.10	70.61	63.51	25.26	51.48	67.06	76.65	-0.93%
YoY %	2.11%	11.18%	151.43%	-50.93%	-23.23%	-12.51%	-	-
Horiz. %	94.06%	92.12%	82.86%	32.95%	67.16%	87.49%	100.00%	-
DPS	54.20	65.95	58.58	18.17	20.00	57.71	90.00	-7.49%
YoY %	-17.82%	12.58%	222.40%	-9.15%	-65.34%	-35.88%	-	-
Horiz. %	60.22%	73.28%	65.09%	20.19%	22.22%	64.12%	100.00%	-
NAPS	5.1143	4.729	4.00	3.8039	4.00	4.0465	4.00	3.84%
YoY %	8.15%	18.23%	5.16%	-4.90%	-1.15%	1.16%	-	-
Horiz. %	127.86%	118.23%	100.00%	95.10%	100.00%	101.16%	100.00%	-

	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 7,076,840
RPS	271.69	253.10	183.24	154.82	124.62	131.55	115.72	14.01%
YoY %	7.34%	38.12%	18.36%	24.23%	-5.27%	13.68%	-	-
Horiz. %	234.78%	218.72%	158.35%	133.79%	107.69%	113.68%	100.00%	-
EPS	52.04	45.95	39.37	14.81	20.83	27.16	24.58	12.21%
YoY %	13.25%	16.71%	165.83%	-28.90%	-23.31%	10.50%	-	-
Horiz. %	211.72%	186.94%	160.17%	60.25%	84.74%	110.50%	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	3.6915	3.0775	2.4792	2.2309	1.6181	1.6391	1.2828	17.63%
YoY %	19.95%	24.13%	11.13%	37.87%	-1.28%	27.78%	-	-
Horiz. %	287.77%	239.90%	193.26%	173.91%	126.14%	127.78%	100.00%	-

	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	9.84	9.01	8.00	7.47	3.86	8.45	12.80	-
P/RPS	2.61	2.32	2.71	2.83	1.25	2.60	3.55	-4.61%
YoY %	12.50%	-14.39%	-4.24%	126.40%	-51.92%	-26.76%	-	-
Horiz. %	73.52%	65.35%	76.34%	79.72%	35.21%	73.24%	100.00%	-
P/EPS	13.65	12.76	12.60	29.57	7.50	12.60	16.70	-3.05%
YoY %	6.97%	1.27%	-57.39%	294.27%	-40.48%	-24.55%	-	-
Horiz. %	81.74%	76.41%	75.45%	177.07%	44.91%	75.45%	100.00%	-
EY	7.33	7.84	7.94	3.38	13.34	7.94	5.99	3.15%
YoY %	-6.51%	-1.26%	134.91%	-74.66%	68.01%	32.55%	-	-
Horiz. %	122.37%	130.88%	132.55%	56.43%	222.70%	132.55%	100.00%	-
DY	5.51	7.32	7.32	2.43	5.18	6.83	7.03	-3.67%
YoY %	-24.73%	0.00%	201.23%	-53.09%	-24.16%	-2.84%	-	-
Horiz. %	78.38%	104.13%	104.13%	34.57%	73.68%	97.16%	100.00%	-
P/NAPS	1.92	1.91	2.00	1.96	0.97	2.09	3.20	-7.55%
YoY %	0.52%	-4.50%	2.04%	102.06%	-53.59%	-34.69%	-	-
Horiz. %	60.00%	59.69%	62.50%	61.25%	30.31%	65.31%	100.00%	-

	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	21/11/13	09/11/12	14/11/11	13/05/10	21/05/09	14/05/08	11/05/07	-
Price	9.55	9.02	8.25	7.72	5.20	7.80	12.40	-
P/RPS	2.54	2.32	2.79	2.92	1.69	2.40	3.44	-4.55%
YoY %	9.48%	-16.85%	-4.45%	72.78%	-29.58%	-30.23%	-	-
Horiz. %	73.84%	67.44%	81.10%	84.88%	49.13%	69.77%	100.00%	-
P/EPS	13.24	12.77	12.99	30.56	10.10	11.63	16.18	-3.03%
YoY %	3.68%	-1.69%	-57.49%	202.57%	-13.16%	-28.12%	-	-
Horiz. %	81.83%	78.92%	80.28%	188.88%	62.42%	71.88%	100.00%	-
EY	7.55	7.83	7.70	3.27	9.90	8.60	6.18	3.12%
YoY %	-3.58%	1.69%	135.47%	-66.97%	15.12%	39.16%	-	-
Horiz. %	122.17%	126.70%	124.60%	52.91%	160.19%	139.16%	100.00%	-
DY	5.68	7.31	7.10	2.35	3.85	7.40	7.26	-3.70%
YoY %	-22.30%	2.96%	202.13%	-38.96%	-47.97%	1.93%	-	-
Horiz. %	78.24%	100.69%	97.80%	32.37%	53.03%	101.93%	100.00%	-
P/NAPS	1.87	1.91	2.06	2.03	1.30	1.93	3.10	-7.47%
YoY %	-2.09%	-7.28%	1.48%	56.15%	-32.64%	-37.74%	-	-
Horiz. %	60.32%	61.61%	66.45%	65.48%	41.94%	62.26%	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