[MAYBANK] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

20-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- 99.39%

YoY- 7.75%

Quarter Report

Maybank Group FS -Dec07(BOD).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Cumulative Result
Revenue	1,550,248	16,153,942	11,661,402	7,923,875	3,922,105	15,179,312	10,966,214	-72.76%
YoY %	-90.40%	38.52%	47.17%	102.03%	-74.16%	38.42%	-	-
Horiz. %	14.14%	147.31%	106.34%	72.26%	35.77%	138.42%	100.00%	-
PBT	881,774	4,086,070	3,067,335	2,047,331	1,014,102	4,363,698	3,032,399	-56.00%
YoY %	-78.42%	33.21%	49.82%	101.89%	-76.76%	43.90%	-	-
Horiz. %	29.08%	134.75%	101.15%	67.52%	33.44%	143.90%	100.00%	-
Tax	-311,018	-1,083,730	-821,740	-569,189	-262,141	-1,110,827	-847,522	-48.64%
YoY %	71.30%	-31.88%	-44.37%	-117.13%	76.40%	-31.07%	-	-
Horiz. %	36.70%	127.87%	96.96%	67.16%	30.93%	131.07%	100.00%	-
NP	570,756	3,002,340	2,245,595	1,478,142	751,961	3,252,871	2,184,877	-59.03%
YoY %	-80.99%	33.70%	51.92%	96.57%	-76.88%	48.88%	-	-
Horiz. %	26.12%	137.41%	102.78%	67.65%	34.42%	148.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	572,173	2,928,202	2,224,989	1,466,383	735,429	3,178,372	2,125,566	-58.20%
YoY %	-80.46%	31.61%	51.73%	99.39%	-76.86%	49.53%	-	-
Horiz. %	26.92%	137.76%	104.68%	68.99%	34.60%	149.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.27%	26.52%	26.79%	27.80%	25.85%	25.46%	27.95%	-
YoY %	32.99%	-1.01%	-3.63%	7.54%	1.53%	-8.91%	-	-
Horiz. %	126.19%	94.88%	95.85%	99.46%	92.49%	91.09%	100.00%	-
Total Cost	979,492	13,151,602	9,415,807	6,445,733	3,170,144	11,926,441	8,781,337	-76.73%
YoY %	-92.55%	39.68%	46.08%	103.33%	-73.42%	35.82%	-	-
Horiz. %	11.15%	149.77%	107.23%	73.40%	36.10%	135.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,941,107	19,273,592	19,714,076	19,418,866	19,903,276	15,198,683	15,343,511	19.03%
YoY %	3.46%	-2.23%	1.52%	-2.43%	30.95%	-0.94%	-	-
Horiz. %	129.96%	125.61%	128.48%	126.56%	129.72%	99.06%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	-	2,558,764	1,583,362	1,265,465	680,952	3,079,071	1,534,351	-
YoY %	-	61.60%	25.12%	85.84%	-77.88%	100.68%	-	-
Horiz. %	-	166.77%	103.19%	82.48%	44.38%	200.68%	100.00%	-
Div Payout %	-	87.38%	71.16%	86.30%	92.59%	96.88%	72.19%	-
YoY %	-	22.79%	-17.54%	-6.79%	-4.43%	34.20%	-	-
Horiz. %	-	121.04%	98.57%	119.55%	128.26%	134.20%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	19,941,107	19,273,592	19,714,076	19,418,866	19,903,276	15,198,683	15,343,511	19.03%
YoY %	3.46%	-2.23%	1.52%	-2.43%	30.95%	-0.94%	-	-
Horiz. %	129.96%	125.61%	128.48%	126.56%	129.72%	99.06%	100.00%	-
NOSH	4,882,022	4,873,838	4,871,883	3,893,741	3,891,158	3,848,839	3,835,877	17.39%
YoY %	0.17%	0.04%	25.12%	0.07%	1.10%	0.34%	-	-
Horiz. %	127.27%	127.06%	127.01%	101.51%	101.44%	100.34%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	36.82%	18.59%	19.26%	18.65%	19.17%	21.43%	19.92%	-
YoY %	98.06%	-3.48%	3.27%	-2.71%	-10.55%	7.58%	-	-
Horiz. %	184.84%	93.32%	96.69%	93.62%	96.23%	107.58%	100.00%	-
ROE	2.87%	15.19%	11.29%	7.55%	3.70%	20.91%	13.85%	-
YoY %	-81.11%	34.54%	49.54%	104.05%	-82.31%	50.97%	-	-
Horiz. %	20.72%	109.68%	81.52%	54.51%	26.71%	150.97%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	31.75	331.44	239.36	203.50	100.80	394.39	285.89	-76.80%
YoY %	-90.42%	38.47%	17.62%	101.88%	-74.44%	37.95%	-	-
Horiz. %	11.11%	115.93%	83.72%	71.18%	35.26%	137.95%	100.00%	-
EPS	11.72	60.08	45.67	37.66	18.90	66.07	44.33	-58.70%
YoY %	-80.49%	31.55%	21.27%	99.26%	-71.39%	49.04%	-	-
Horiz. %	26.44%	135.53%	103.02%	84.95%	42.63%	149.04%	100.00%	-
DPS	0.00	52.50	32.50	32.50	17.50	80.00	40.00	-
YoY %	0.00%	61.54%	0.00%	85.71%	-78.12%	100.00%	-	-
Horiz. %	0.00%	131.25%	81.25%	81.25%	43.75%	200.00%	100.00%	-
NAPS	4.0846	3.9545	4.0465	4.9872	5.115	3.9489	4.00	1.40%
YoY %	3.29%	-2.27%	-18.86%	-2.50%	29.53%	-1.28%	-	-
Horiz. %	102.11%	98.86%	101.16%	124.68%	127.88%	98.72%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,896,343
RPS	12.85	133.90	96.66	65.68	32.51	125.82	90.90	-72.76%
YoY %	-90.40%	38.53%	47.17%	102.03%	-74.16%	38.42%	-	-
Horiz. %	14.14%	147.30%	106.34%	72.26%	35.76%	138.42%	100.00%	-
EPS	4.74	24.27	18.44	12.15	6.10	26.35	17.62	-58.22%
YoY %	-80.47%	31.62%	51.77%	99.18%	-76.85%	49.55%	-	-
Horiz. %	26.90%	137.74%	104.65%	68.96%	34.62%	149.55%	100.00%	-
DPS	0.00	21.21	13.12	10.49	5.64	25.52	12.72	-
YoY %	0.00%	61.66%	25.07%	85.99%	-77.90%	100.63%	-	-
Horiz. %	0.00%	166.75%	103.14%	82.47%	44.34%	200.63%	100.00%	-
NAPS	1.6529	1.5976	1.6341	1.6096	1.6498	1.2598	1.2718	19.03%
YoY %	3.46%	-2.23%	1.52%	-2.44%	30.96%	-0.94%	-	-
Horiz. %	129.97%	125.62%	128.49%	126.56%	129.72%	99.06%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	6.90	7.05	8.45	11.50	11.00	12.00	12.80	-
P/RPS	21.73	2.13	3.53	5.65	10.91	3.04	4.48	185.71%
YoY %	920.19%	-39.66%	-37.52%	-48.21%	258.88%	-32.14%	-	-
Horiz. %	485.04%	47.54%	78.79%	126.12%	243.53%	67.86%	100.00%	-
P/EPS	58.87	11.73	18.50	30.54	58.20	14.53	23.10	86.25%
YoY %	401.88%	-36.59%	-39.42%	-47.53%	300.55%	-37.10%	-	-
Horiz. %	254.85%	50.78%	80.09%	132.21%	251.95%	62.90%	100.00%	-
EY	1.70	8.52	5.40	3.27	1.72	6.88	4.33	-46.29%
YoY %	-80.05%	57.78%	65.14%	90.12%	-75.00%	58.89%	-	-
Horiz. %	39.26%	196.77%	124.71%	75.52%	39.72%	158.89%	100.00%	-
DY	0.00	7.45	3.85	2.83	1.59	6.67	3.13	-
YoY %	0.00%	93.51%	36.04%	77.99%	-76.16%	113.10%	-	-
Horiz. %	0.00%	238.02%	123.00%	90.42%	50.80%	213.10%	100.00%	-
P/NAPS	1.69	1.78	2.09	2.31	2.15	3.04	3.20	-34.58%
YoY %	-5.06%	-14.83%	-9.52%	7.44%	-29.28%	-5.00%	-	-
Horiz. %	52.81%	55.62%	65.31%	72.19%	67.19%	95.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	11/11/08	27/08/08	14/05/08	20/02/08	15/11/07	29/08/07	11/05/07	-
Price	5.50	7.30	7.80	9.80	11.40	11.60	12.40	-
P/RPS	17.32	2.20	3.26	4.82	11.31	2.94	4.34	150.96%
YoY %	687.27%	-32.52%	-32.37%	-57.38%	284.69%	-32.26%	-	-
Horiz. %	399.08%	50.69%	75.12%	111.06%	260.60%	67.74%	100.00%	-
P/EPS	46.93	12.15	17.08	26.02	60.32	14.05	22.38	63.60%
YoY %	286.26%	-28.86%	-34.36%	-56.86%	329.32%	-37.22%	-	-
Horiz. %	209.70%	54.29%	76.32%	116.26%	269.53%	62.78%	100.00%	-
EY	2.13	8.23	5.86	3.84	1.66	7.12	4.47	-38.91%
YoY %	-74.12%	40.44%	52.60%	131.33%	-76.69%	59.28%	-	-
Horiz. %	47.65%	184.12%	131.10%	85.91%	37.14%	159.28%	100.00%	-
DY	0.00	7.19	4.17	3.32	1.54	6.90	3.23	-
YoY %	0.00%	72.42%	25.60%	115.58%	-77.68%	113.62%	-	-
Horiz. %	0.00%	222.60%	129.10%	102.79%	47.68%	213.62%	100.00%	-
P/NAPS	1.35	1.85	1.93	1.97	2.23	2.94	3.10	-42.45%
YoY %	-27.03%	-4.15%	-2.03%	-11.66%	-24.15%	-5.16%	-	-
Horiz. %	43.55%	59.68%	62.26%	63.55%	71.94%	94.84%	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