[MAYBANK] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

11-May-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Mar-2007 [#3]

Profit Trend

QoQ- -3.49%

YoY- 19.59%

Quarter Report

Maybank Group FS - Mar 2007(bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Quarter Result
Revenue	4,001,770	3,922,105	4,213,098	3,966,139	3,459,963	3,540,112	2,997,605	21.17%
YoY %	2.03%	-6.91%	6.23%	14.63%	-2.26%	18.10%	-	-
Horiz. %	133.50%	130.84%	140.55%	132.31%	115.42%	118.10%	100.00%	-
PBT	1,033,229	1,014,102	1,331,299	1,028,152	1,133,414	870,833	1,195,377	-9.23%
YoY %	1.89%	-23.83%	29.48%	-9.29%	30.15%	-27.15%	-	-
Horiz. %	86.44%	84.84%	111.37%	86.01%	94.82%	72.85%	100.00%	-
Tax	-307,048	-262,141	-263,305	-257,693	-304,919	-284,910	-336,559	-5.91%
YoY %	-17.13%	0.44%	-2.18%	15.49%	-7.02%	15.35%	-	-
Horiz. %	91.23%	77.89%	78.23%	76.57%	90.60%	84.65%	100.00%	-
NP	726,181	751,961	1,067,994	770,459	828,495	585,923	858,818	-10.55%
YoY %	-3.43%	-29.59%	38.62%	-7.00%	41.40%	-31.78%	-	-
Horiz. %	84.56%	87.56%	124.36%	89.71%	96.47%	68.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	730,954	735,429	1,052,806	764,611	792,274	568,681	840,624	-8.87%
YoY %	-0.61%	-30.15%	37.69%	-3.49%	39.32%	-32.35%	-	-
Horiz. %	86.95%	87.49%	125.24%	90.96%	94.25%	67.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.72%	25.85%	19.78%	25.06%	26.90%	32.72%	28.16%	-
YoY %	14.97%	30.69%	-21.07%	-6.84%	-17.79%	16.19%	-	-
Horiz. %	105.54%	91.80%	70.24%	88.99%	95.53%	116.19%	100.00%	-
Total Cost	3,275,589	3,170,144	3,145,104	3,195,680	2,631,468	2,954,189	2,138,787	32.76%
YoY %	3.33%	0.80%	-1.58%	21.44%	-10.92%	38.12%	-	-
Horiz. %	153.15%	148.22%	147.05%	149.42%	123.04%	138.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,431,842	19,903,276	15,552,791	15,479,343	17,871,472	17,738,551	16,756,965	10.34%
YoY %	-2.37%	27.97%	0.47%	-13.39%	0.75%	5.86%	-	-
Horiz. %	115.96%	118.78%	92.81%	92.38%	106.65%	105.86%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	584,451	680,952	1,555,279	-	1,533,768	-	1,897,473	-54.29%
YoY %	-14.17%	-56.22%	0.00%	-	0.00%	-	-	-
Horiz. %	30.80%	35.89%	81.97%	-	80.83%	-	100.00%	-
Div Payout %	79.96%	92.59%	147.73%	-	193.59%	-	225.72%	-
YoY %	-13.64%	-37.32%	0.00%	-	0.00%	-	-	-
Horiz. %	35.42%	41.02%	65.45%	-	85.77%	-	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	19,431,842	19,903,276	15,552,791	15,479,343	17,871,472	17,738,551	16,756,965	10.34%
YoY %	-2.37%	27.97%	0.47%	-13.39%	0.75%	5.86%	-	-
Horiz. %	115.96%	118.78%	92.81%	92.38%	106.65%	105.86%	100.00%	-
NOSH	3,896,343	3,891,158	3,888,197	3,869,835	3,834,421	3,801,742	3,794,946	1.76%
YoY %	0.13%	0.08%	0.47%	0.92%	0.86%	0.18%	-	-
Horiz. %	102.67%	102.54%	102.46%	101.97%	101.04%	100.18%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	18.15%	19.17%	25.35%	19.43%	23.95%	16.55%	28.65%	-
YoY %	-5.32%	-24.38%	30.47%	-18.87%	44.71%	-42.23%	-	-
Horiz. %	63.35%	66.91%	88.48%	67.82%	83.60%	57.77%	100.00%	-
ROE	3.76%	3.70%	6.77%	4.94%	4.43%	3.21%	5.02%	-
YoY %	1.62%	-45.35%	37.04%	11.51%	38.01%	-36.06%	-	-
Horiz. %	74.90%	73.71%	134.86%	98.41%	88.25%	63.94%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	102.71	100.80	108.36	102.49	90.23	93.12	78.99	19.07%
YoY %	1.89%	-6.98%	5.73%	13.59%	-3.10%	17.89%	-	-
Horiz. %	130.03%	127.61%	137.18%	129.75%	114.23%	117.89%	100.00%	-
EPS	18.76	18.90	21.67	15.80	20.66	14.96	22.15	-10.45%
YoY %	-0.74%	-12.78%	37.15%	-23.52%	38.10%	-32.46%	-	-
Horiz. %	84.70%	85.33%	97.83%	71.33%	93.27%	67.54%	100.00%	-
DPS	15.00	17.50	40.00	0.00	40.00	0.00	50.00	-55.08%
YoY %	-14.29%	-56.25%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	30.00%	35.00%	80.00%	0.00%	80.00%	0.00%	100.00%	-
NAPS	4.9872	5.115	4.00	4.00	4.6608	4.6659	4.4156	8.42%
YoY %	-2.50%	27.88%	0.00%	-14.18%	-0.11%	5.67%	-	-
Horiz. %	112.95%	115.84%	90.59%	90.59%	105.55%	105.67%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,869,835
RPS	33.17	32.51	34.92	32.88	28.68	29.34	24.85	21.16%
YoY %	2.03%	-6.90%	6.20%	14.64%	-2.25%	18.07%	-	-
Horiz. %	133.48%	130.82%	140.52%	132.31%	115.41%	118.07%	100.00%	-
EPS	6.06	6.10	8.73	6.34	6.57	4.71	6.97	-8.88%
YoY %	-0.66%	-30.13%	37.70%	-3.50%	39.49%	-32.42%	-	-
Horiz. %	86.94%	87.52%	125.25%	90.96%	94.26%	67.58%	100.00%	-
DPS	4.84	5.64	12.89	0.00	12.71	0.00	15.73	-54.32%
YoY %	-14.18%	-56.25%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	30.77%	35.86%	81.95%	0.00%	80.80%	0.00%	100.00%	-
NAPS	1.6107	1.6498	1.2892	1.2831	1.4814	1.4703	1.389	10.34%
YoY %	-2.37%	27.97%	0.48%	-13.39%	0.75%	5.85%	-	-
Horiz. %	115.96%	118.78%	92.81%	92.38%	106.65%	105.85%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	11.50	11.00	12.00	12.80	11.80	11.20	10.70	-
P/RPS	11.20	10.91	11.07	12.49	13.08	12.03	13.55	-11.89%
YoY %	2.66%	-1.45%	-11.37%	-4.51%	8.73%	-11.22%	-	-
Horiz. %	82.66%	80.52%	81.70%	92.18%	96.53%	88.78%	100.00%	-
P/EPS	61.30	58.20	44.32	64.78	57.11	74.87	48.30	17.17%
YoY %	5.33%	31.32%	-31.58%	13.43%	-23.72%	55.01%	-	-
Horiz. %	126.92%	120.50%	91.76%	134.12%	118.24%	155.01%	100.00%	-
EY	1.63	1.72	2.26	1.54	1.75	1.34	2.07	-14.68%
YoY %	-5.23%	-23.89%	46.75%	-12.00%	30.60%	-35.27%	-	-
Horiz. %	78.74%	83.09%	109.18%	74.40%	84.54%	64.73%	100.00%	-
DY	1.30	1.59	3.33	0.00	3.39	0.00	4.67	-57.26%
YoY %	-18.24%	-52.25%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	27.84%	34.05%	71.31%	0.00%	72.59%	0.00%	100.00%	-
P/NAPS	2.31	2.15	3.00	3.20	2.53	2.40	2.42	-3.04%
YoY %	7.44%	-28.33%	-6.25%	26.48%	5.42%	-0.83%	-	-
Horiz. %	95.45%	88.84%	123.97%	132.23%	104.55%	99.17%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	20/02/08	15/11/07	29/08/07	11/05/07	21/02/07	14/11/06	24/08/06	-
Price	9.80	11.40	11.60	12.40	13.20	11.50	10.80	-
P/RPS	9.54	11.31	10.71	12.10	14.63	12.35	13.67	-21.27%
YoY %	-15.65%	5.60%	-11.49%	-17.29%	18.46%	-9.66%	-	-
Horiz. %	69.79%	82.74%	78.35%	88.51%	107.02%	90.34%	100.00%	-
P/EPS	52.24	60.32	42.84	62.76	63.88	76.88	48.76	4.68%
YoY %	-13.40%	40.80%	-31.74%	-1.75%	-16.91%	57.67%	-	-
Horiz. %	107.14%	123.71%	87.86%	128.71%	131.01%	157.67%	100.00%	-
EY	1.91	1.66	2.33	1.59	1.57	1.30	2.05	-4.59%
YoY %	15.06%	-28.76%	46.54%	1.27%	20.77%	-36.59%	-	-
Horiz. %	93.17%	80.98%	113.66%	77.56%	76.59%	63.41%	100.00%	-
DY	1.53	1.54	3.45	0.00	3.03	0.00	4.63	-52.10%
YoY %	-0.65%	-55.36%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	33.05%	33.26%	74.51%	0.00%	65.44%	0.00%	100.00%	-
P/NAPS	1.97	2.23	2.90	3.10	2.83	2.46	2.45	-13.49%
YoY %	-11.66%	-23.10%	-6.45%	9.54%	15.04%	0.41%	-	-
Horiz. %	80.41%	91.02%	118.37%	126.53%	115.51%	100.41%	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