[MAYBANK] YoY TTM Result on 31-Mar-2011 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

12-May-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- 2.74%

YoY- 135.43%

Quarter Report

Maybank Group FS-Mar 11 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	33,490,725	31,850,579	26,405,682	20,055,958	18,419,000	13,782,085	15,561,305	12.50%
YoY %	5.15%	20.62%	31.66%	8.89%	33.64%	-11.43%	-	-
Horiz. %	215.22%	204.68%	169.69%	128.88%	118.36%	88.57%	100.00%	-
PBT	8,950,656	8,128,456	7,194,193	5,901,032	1,948,732	3,953,742	4,506,967	11.12%
YoY %	10.12%	12.99%	21.91%	202.81%	-50.71%	-12.27%	-	-
Horiz. %	198.60%	180.35%	159.62%	130.93%	43.24%	87.73%	100.00%	-
Tax	-2,103,119	-2,017,147	-1,893,202	-1,559,463	-862,022	-1,132,607	-1,088,058	10.66%
YoY %	-4.26%	-6.55%	-21.40%	-80.91%	23.89%	-4.09%	-	-
Horiz. %	193.29%	185.39%	174.00%	143.33%	79.23%	104.09%	100.00%	-
NP	6,847,537	6,111,309	5,300,991	4,341,569	1,086,710	2,821,135	3,418,909	11.26%
YoY %	12.05%	15.29%	22.10%	299.51%	-61.48%	-17.48%	-	-
Horiz. %	200.28%	178.75%	155.05%	126.99%	31.79%	82.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,647,762	5,905,253	5,088,249	4,208,436	1,001,504	2,764,946	3,345,120	11.13%
YoY %	12.57%	16.06%	20.91%	320.21%	-63.78%	-17.34%	-	-
Horiz. %	198.73%	176.53%	152.11%	125.81%	29.94%	82.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.50%	24.82%	26.32%	26.43%	44.24%	28.65%	24.14%	-
YoY %	-5.32%	-5.70%	-0.42%	-40.26%	54.42%	18.68%	-	-
Horiz. %	97.35%	102.82%	109.03%	109.49%	183.26%	118.68%	100.00%	-
Total Cost	26,643,188	25,739,270	21,104,691	15,714,389	17,332,290	10,960,950	12,142,396	12.84%
YoY %	3.51%	21.96%	34.30%	-9.33%	58.13%	-9.73%	-	-
Horiz. %	219.42%	211.98%	173.81%	129.42%	142.74%	90.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	48,182,123	43,343,055	34,012,756	29,884,116	25,955,863	19,941,107	19,455,794	14.96%
YoY %	11.16%	27.43%	13.82%	15.13%	30.16%	2.49%	-	-
Horiz. %	247.65%	222.78%	174.82%	153.60%	133.41%	102.49%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	4,677,287	5,253,669	5,087,797	5,118,987	507,668	1,560,458	3,770,000	3.37%
YoY %	-10.97%	3.26%	-0.61%	908.33%	-67.47%	-58.61%	-	-
Horiz. %	124.07%	139.35%	134.95%	135.78%	13.47%	41.39%	100.00%	-
Div Payout %	70.36%	88.97%	99.99%	121.64%	50.69%	56.44%	112.70%	-
YoY %	-20.92%	-11.02%	-17.80%	139.97%	-10.19%	-49.92%	-	-
Horiz. %	62.43%	78.94%	88.72%	107.93%	44.98%	50.08%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	48,182,123	43,343,055	34,012,756	29,884,116	25,955,863	19,941,107	19,455,794	14.96%
YoY %	11.16%	27.43%	13.82%	15.13%	30.16%	2.49%	-	-
Horiz. %	247.65%	222.78%	174.82%	153.60%	133.41%	102.49%	100.00%	-
NOSH	8,853,427	8,428,729	7,639,711	7,324,358	7,077,070	4,882,022	3,891,158	13.47%
YoY %	5.04%	10.33%	4.31%	3.49%	44.96%	25.46%	-	-
Horiz. %	227.53%	216.61%	196.34%	188.23%	181.88%	125.46%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	20.45%	19.19%	20.08%	21.65%	5.90%	20.47%	21.97%	-
YoY %	6.57%	-4.43%	-7.25%	266.95%	-71.18%	-6.83%	-	-
Horiz. %	93.08%	87.35%	91.40%	98.54%	26.85%	93.17%	100.00%	-
ROE	13.80%	13.62%	14.96%	14.08%	3.86%	13.87%	17.19%	-
YoY %	1.32%	-8.96%	6.25%	264.77%	-72.17%	-19.31%	-	-
Horiz. %	80.28%	79.23%	87.03%	81.91%	22.45%	80.69%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	378.28	377.88	345.64	273.83	260.26	282.30	399.91	-0.85%
YoY %	0.11%	9.33%	26.22%	5.21%	-7.81%	-29.41%	-	-
Horiz. %	94.59%	94.49%	86.43%	68.47%	65.08%	70.59%	100.00%	-
EPS	75.09	70.06	66.60	57.46	14.15	56.64	85.97	-2.05%
YoY %	7.18%	5.20%	15.91%	306.08%	-75.02%	-34.12%	-	-
Horiz. %	87.34%	81.49%	77.47%	66.84%	16.46%	65.88%	100.00%	-
DPS	52.83	62.33	66.60	69.89	7.17	31.96	97.50	-8.99%
YoY %	-15.24%	-6.41%	-4.71%	874.76%	-77.57%	-67.22%	-	-
Horiz. %	54.18%	63.93%	68.31%	71.68%	7.35%	32.78%	100.00%	-
NAPS	5.4422	5.1423	4.4521	4.0801	3.6676	4.0846	5.00	1.31%
YoY %	5.83%	15.50%	9.12%	11.25%	-10.21%	-18.31%	-	-
Horiz. %	108.84%	102.85%	89.04%	81.60%	73.35%	81.69%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 7,324,358
RPS	277.54	263.95	218.83	166.21	152.64	114.21	128.96	12.50%
YoY %	5.15%	20.62%	31.66%	8.89%	33.65%	-11.44%	-	-
Horiz. %	215.21%	204.68%	169.69%	128.88%	118.36%	88.56%	100.00%	-
EPS	55.09	48.94	42.17	34.88	8.30	22.91	27.72	11.13%
YoY %	12.57%	16.05%	20.90%	320.24%	-63.77%	-17.35%	-	-
Horiz. %	198.74%	176.55%	152.13%	125.83%	29.94%	82.65%	100.00%	-
DPS	38.76	43.54	42.16	42.42	4.21	12.93	31.24	3.37%
YoY %	-10.98%	3.27%	-0.61%	907.60%	-67.44%	-58.61%	-	-
Horiz. %	124.07%	139.37%	134.96%	135.79%	13.48%	41.39%	100.00%	-
NAPS	3.9929	3.5919	2.8187	2.4765	2.151	1.6525	1.6123	14.96%
YoY %	11.16%	27.43%	13.82%	15.13%	30.17%	2.49%	-	-
Horiz. %	247.65%	222.78%	174.82%	153.60%	133.41%	102.49%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	30/09/09	30/09/08	28/09/07	-
Price	9.68	9.35	8.87	8.96	6.65	6.90	11.00	-
P/RPS	2.56	2.47	2.57	3.27	2.56	2.44	2.75	-1.09%
YoY %	3.64%	-3.89%	-21.41%	27.73%	4.92%	-11.27%	-	-
Horiz. %	93.09%	89.82%	93.45%	118.91%	93.09%	88.73%	100.00%	-
P/EPS	12.89	13.35	13.32	15.59	46.99	12.18	12.80	0.10%
YoY %	-3.45%	0.23%	-14.56%	-66.82%	285.80%	-4.84%	-	-
Horiz. %	100.70%	104.30%	104.06%	121.80%	367.11%	95.16%	100.00%	-
EY	7.76	7.49	7.51	6.41	2.13	8.21	7.82	-0.11%
YoY %	3.60%	-0.27%	17.16%	200.94%	-74.06%	4.99%	-	-
Horiz. %	99.23%	95.78%	96.04%	81.97%	27.24%	104.99%	100.00%	-
DY	5.46	6.67	7.51	7.80	1.08	4.63	8.86	-7.17%
YoY %	-18.14%	-11.19%	-3.72%	622.22%	-76.67%	-47.74%	-	-
Horiz. %	61.63%	75.28%	84.76%	88.04%	12.19%	52.26%	100.00%	-
P/NAPS	1.78	1.82	1.99	2.20	1.81	1.69	2.20	-3.20%
YoY %	-2.20%	-8.54%	-9.55%	21.55%	7.10%	-23.18%	-	-
Horiz. %	80.91%	82.73%	90.45%	100.00%	82.27%	76.82%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	29/05/14	23/05/13	24/05/12	12/05/11	12/11/09	11/11/08	15/11/07	-
Price	9.98	10.08	8.50	8.74	6.84	5.50	11.40	-
P/RPS	2.64	2.67	2.46	3.19	2.63	1.95	2.85	-1.16%
YoY %	-1.12%	8.54%	-22.88%	21.29%	34.87%	-31.58%	-	-
Horiz. %	92.63%	93.68%	86.32%	111.93%	92.28%	68.42%	100.00%	-
P/EPS	13.29	14.39	12.76	15.21	48.33	9.71	13.26	0.03%
YoY %	-7.64%	12.77%	-16.11%	-68.53%	397.73%	-26.77%	-	-
Horiz. %	100.23%	108.52%	96.23%	114.71%	364.48%	73.23%	100.00%	-
EY	7.52	6.95	7.84	6.57	2.07	10.30	7.54	-0.04%
YoY %	8.20%	-11.35%	19.33%	217.39%	-79.90%	36.60%	-	-
Horiz. %	99.73%	92.18%	103.98%	87.14%	27.45%	136.60%	100.00%	-
DY	5.29	6.18	7.83	8.00	1.05	5.81	8.55	-7.11%
YoY %	-14.40%	-21.07%	-2.12%	661.90%	-81.93%	-32.05%	-	-
Horiz. %	61.87%	72.28%	91.58%	93.57%	12.28%	67.95%	100.00%	-
P/NAPS	1.83	1.96	1.91	2.14	1.86	1.35	2.28	-3.32%
YoY %	-6.63%	2.62%	-10.75%	15.05%	37.78%	-40.79%	-	-
Horiz. %	80.26%	85.96%	83.77%	93.86%	81.58%	59.21%	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

No trading signals available.

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

382

PTRANS

PERAK TRANSIT BERHAD

345

HLIND

HONG LEONG INDUSTRIES BHD

344

YTLPOWR

YTL POWER INTERNATIONAL BHD

198

MBSB

MALAYSIA BUILDING SOCIETY BHD

158

GENTING

GENTING BHD

156

DSONIC

DATASONIC GROUP BERHAD

142

PBBANK

PUBLIC BANK BHD

142

DNEX

DAGANG NEXCHANGE BERHAD

136

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