[MAYBANK] QoQ TTM Result on 30-Sep-2007 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

15-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Sep-2007 [#1]

Profit Trend

QoQ- 5.25%

YoY- 24.69%

Quarter Report

Maybank Group FS - Sept07(Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	16,153,942	15,874,500	16,103,112	15,561,305	15,179,312	13,963,819	13,326,767	13.69%
YoY %	1.76%	-1.42%	3.48%	2.52%	8.70%	4.78%	-	-
Horiz. %	121.21%	119.12%	120.83%	116.77%	113.90%	104.78%	100.00%	-
PBT	4,086,070	4,398,634	4,406,782	4,506,967	4,363,698	4,227,776	4,146,104	-0.96%
YoY %	-7.11%	-0.18%	-2.22%	3.28%	3.21%	1.97%	-	-
Horiz. %	98.55%	106.09%	106.29%	108.70%	105.25%	101.97%	100.00%	-
Tax	-1,083,730	-1,085,045	-1,090,187	-1,088,058	-1,110,827	-1,184,081	-1,202,984	-6.72%
YoY %	0.12%	0.47%	-0.20%	2.05%	6.19%	1.57%	-	-
Horiz. %	90.09%	90.20%	90.62%	90.45%	92.34%	98.43%	100.00%	-
NP	3,002,340	3,313,589	3,316,595	3,418,909	3,252,871	3,043,695	2,943,120	1.33%
YoY %	-9.39%	-0.09%	-2.99%	5.10%	6.87%	3.42%	-	-
Horiz. %	102.01%	112.59%	112.69%	116.17%	110.52%	103.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,928,202	3,277,795	3,283,800	3,345,120	3,178,372	2,966,190	2,840,949	2.03%
YoY %	-10.67%	-0.18%	-1.83%	5.25%	7.15%	4.41%	-	-
Horiz. %	103.07%	115.38%	115.59%	117.75%	111.88%	104.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.52%	24.67%	24.74%	24.14%	25.46%	28.01%	29.01%	-
YoY %	7.50%	-0.28%	2.49%	-5.18%	-9.10%	-3.45%	-	-
Horiz. %	91.42%	85.04%	85.28%	83.21%	87.76%	96.55%	100.00%	-
Total Cost	13,151,602	12,560,911	12,786,517	12,142,396	11,926,441	10,920,124	10,383,647	17.07%
YoY %	4.70%	-1.76%	5.30%	1.81%	9.22%	5.17%	-	-
Horiz. %	126.66%	120.97%	123.14%	116.94%	114.86%	105.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,298,097	19,778,989	15,585,372	19,455,794	15,552,791	15,479,343	17,871,472	5.25%
YoY %	-2.43%	26.91%	-19.89%	25.10%	0.47%	-13.39%	-	-
Horiz. %	107.98%	110.67%	87.21%	108.87%	87.03%	86.61%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	2,241,411	2,820,683	2,820,683	3,770,000	3,089,047	3,431,242	3,431,242	-24.73%
YoY %	-20.54%	0.00%	-25.18%	22.04%	-9.97%	0.00%	-	-
Horiz. %	65.32%	82.21%	82.21%	109.87%	90.03%	100.00%	100.00%	-
Div Payout %	76.55%	86.05%	85.90%	112.70%	97.19%	115.68%	120.78%	-
YoY %	-11.04%	0.17%	-23.78%	15.96%	-15.98%	-4.22%	-	-
Horiz. %	63.38%	71.25%	71.12%	93.31%	80.47%	95.78%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	19,298,097	19,778,989	15,585,372	19,455,794	15,552,791	15,479,343	17,871,472	5.25%
YoY %	-2.43%	26.91%	-19.89%	25.10%	0.47%	-13.39%	-	-
Horiz. %	107.98%	110.67%	87.21%	108.87%	87.03%	86.61%	100.00%	-
NOSH	4,880,034	4,887,925	3,896,343	3,891,158	3,888,197	3,869,835	3,834,421	17.45%
YoY %	-0.16%	25.45%	0.13%	0.08%	0.47%	0.92%	-	-
Horiz. %	127.27%	127.47%	101.61%	101.48%	101.40%	100.92%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	18.59%	20.87%	20.60%	21.97%	21.43%	21.80%	22.08%	-
YoY %	-10.92%	1.31%	-6.24%	2.52%	-1.70%	-1.27%	-	-
Horiz. %	84.19%	94.52%	93.30%	99.50%	97.06%	98.73%	100.00%	-
ROE	15.17%	16.57%	21.07%	17.19%	20.44%	19.16%	15.90%	-
YoY %	-8.45%	-21.36%	22.57%	-15.90%	6.68%	20.50%	-	-
Horiz. %	95.41%	104.21%	132.52%	108.11%	128.55%	120.50%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	331.02	324.77	413.29	399.91	390.39	360.84	347.56	-3.20%
YoY %	1.92%	-21.42%	3.35%	2.44%	8.19%	3.82%	-	-
Horiz. %	95.24%	93.44%	118.91%	115.06%	112.32%	103.82%	100.00%	-
EPS	60.00	67.06	84.28	85.97	81.74	76.65	74.09	-13.12%
YoY %	-10.53%	-20.43%	-1.97%	5.17%	6.64%	3.46%	-	-
Horiz. %	80.98%	90.51%	113.75%	116.03%	110.33%	103.46%	100.00%	-
DPS	45.93	57.71	72.50	97.50	79.45	90.00	90.00	-36.16%
YoY %	-20.41%	-20.40%	-25.64%	22.72%	-11.72%	0.00%	-	-
Horiz. %	51.03%	64.12%	80.56%	108.33%	88.28%	100.00%	100.00%	-
NAPS	3.9545	4.0465	4.00	5.00	4.00	4.00	4.6608	-10.38%
YoY %	-2.27%	1.16%	-20.00%	25.00%	0.00%	-14.18%	-	-
Horiz. %	84.85%	86.82%	85.82%	107.28%	85.82%	85.82%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,891,158
RPS	133.90	131.58	133.48	128.99	125.82	115.75	110.46	13.70%
YoY %	1.76%	-1.42%	3.48%	2.52%	8.70%	4.79%	-	-
Horiz. %	121.22%	119.12%	120.84%	116.78%	113.91%	104.79%	100.00%	-
EPS	24.27	27.17	27.22	27.73	26.35	24.59	23.55	2.02%
YoY %	-10.67%	-0.18%	-1.84%	5.24%	7.16%	4.42%	-	-
Horiz. %	103.06%	115.37%	115.58%	117.75%	111.89%	104.42%	100.00%	-
DPS	18.58	23.38	23.38	31.25	25.60	28.44	28.44	-24.72%
YoY %	-20.53%	0.00%	-25.18%	22.07%	-9.99%	0.00%	-	-
Horiz. %	65.33%	82.21%	82.21%	109.88%	90.01%	100.00%	100.00%	-
NAPS	1.5996	1.6395	1.2919	1.6127	1.2892	1.2831	1.4814	5.25%
YoY %	-2.43%	26.91%	-19.89%	25.09%	0.48%	-13.39%	-	-
Horiz. %	107.98%	110.67%	87.21%	108.86%	87.03%	86.61%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	7.05	8.45	11.50	11.00	12.00	12.80	11.80	-
P/RPS	2.13	2.60	2.78	2.75	3.07	3.55	3.40	-26.80%
YoY %	-18.08%	-6.47%	1.09%	-10.42%	-13.52%	4.41%	-	-
Horiz. %	62.65%	76.47%	81.76%	80.88%	90.29%	104.41%	100.00%	-
P/EPS	11.75	12.60	13.65	12.80	14.68	16.70	15.93	-18.37%
YoY %	-6.75%	-7.69%	6.64%	-12.81%	-12.10%	4.83%	-	-
Horiz. %	73.76%	79.10%	85.69%	80.35%	92.15%	104.83%	100.00%	-
EY	8.51	7.94	7.33	7.82	6.81	5.99	6.28	22.47%
YoY %	7.18%	8.32%	-6.27%	14.83%	13.69%	-4.62%	-	-
Horiz. %	135.51%	126.43%	116.72%	124.52%	108.44%	95.38%	100.00%	-
DY	6.51	6.83	6.30	8.86	6.62	7.03	7.63	-10.05%
YoY %	-4.69%	8.41%	-28.89%	33.84%	-5.83%	-7.86%	-	-
Horiz. %	85.32%	89.52%	82.57%	116.12%	86.76%	92.14%	100.00%	-
P/NAPS	1.78	2.09	2.88	2.20	3.00	3.20	2.53	-20.91%
YoY %	-14.83%	-27.43%	30.91%	-26.67%	-6.25%	26.48%	-	-
Horiz. %	70.36%	82.61%	113.83%	86.96%	118.58%	126.48%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/08	14/05/08	20/02/08	15/11/07	29/08/07	11/05/07	21/02/07	-
Price	7.30	7.80	9.80	11.40	11.60	12.40	13.20	-
P/RPS	2.21	2.40	2.37	2.85	2.97	3.44	3.80	-30.34%
YoY %	-7.92%	1.27%	-16.84%	-4.04%	-13.66%	-9.47%	-	-
Horiz. %	58.16%	63.16%	62.37%	75.00%	78.16%	90.53%	100.00%	-
P/EPS	12.17	11.63	11.63	13.26	14.19	16.18	17.82	-22.46%
YoY %	4.64%	0.00%	-12.29%	-6.55%	-12.30%	-9.20%	-	-
Horiz. %	68.29%	65.26%	65.26%	74.41%	79.63%	90.80%	100.00%	-
EY	8.22	8.60	8.60	7.54	7.05	6.18	5.61	29.03%
YoY %	-4.42%	0.00%	14.06%	6.95%	14.08%	10.16%	-	-
Horiz. %	146.52%	153.30%	153.30%	134.40%	125.67%	110.16%	100.00%	-
DY	6.29	7.40	7.40	8.55	6.85	7.26	6.82	-5.25%
YoY %	-15.00%	0.00%	-13.45%	24.82%	-5.65%	6.45%	-	-
Horiz. %	92.23%	108.50%	108.50%	125.37%	100.44%	106.45%	100.00%	-
P/NAPS	1.85	1.93	2.45	2.28	2.90	3.10	2.83	-24.69%
YoY %	-4.15%	-21.22%	7.46%	-21.38%	-6.45%	9.54%	-	-
Horiz. %	65.37%	68.20%	86.57%	80.57%	102.47%	109.54%	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