[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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:30:00

EMA 5

10 Mins

BUY

2024-05-17 16:30:00

EMA 5

5 Mins

BUY

2024-05-17 16:30:00

ADX

5 Mins

BUY

2024-05-17 16:30:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-17 16:15:00

ADX

5 Mins

SELL

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

431

HLIND

HONG LEONG INDUSTRIES BHD

357

DNEX

DAGANG NEXCHANGE BERHAD

356

PTRANS

PERAK TRANSIT BERHAD

351

MBSB

MALAYSIA BUILDING SOCIETY BHD

319

YTLPOWR

YTL POWER INTERNATIONAL BHD

293

TOPGLOV

TOP GLOVE CORPORATION BHD

244

PBBANK

PUBLIC BANK BHD

217

MAYBANK

MALAYAN BANKING BHD

209

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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