[MAYBANK] QoQ TTM Result on 30-Sep-2009 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

12-Nov-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Sep-2009 [#1]

Profit Trend

QoQ- 44.75%

YoY- -63.78%

Quarter Report

Maybank Group FS - Sep 09 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	18,560,232	18,681,786	18,360,453	18,419,000	15,404,122	15,037,794	14,510,200	17.88%
YoY %	-0.65%	1.75%	-0.32%	19.57%	2.44%	3.64%	-	-
Horiz. %	127.91%	128.75%	126.53%	126.94%	106.16%	103.64%	100.00%	-
PBT	5,370,408	3,189,646	2,388,401	1,948,732	1,674,291	3,514,694	3,880,798	24.25%
YoY %	68.37%	33.55%	22.56%	16.39%	-52.36%	-9.43%	-	-
Horiz. %	138.38%	82.19%	61.54%	50.21%	43.14%	90.57%	100.00%	-
Tax	-1,401,958	-1,259,836	-1,012,979	-862,022	-923,578	-943,629	-1,051,176	21.22%
YoY %	-11.28%	-24.37%	-17.51%	6.66%	2.12%	10.23%	-	-
Horiz. %	133.37%	119.85%	96.37%	82.01%	87.86%	89.77%	100.00%	-
NP	3,968,450	1,929,810	1,375,422	1,086,710	750,713	2,571,065	2,829,622	25.37%
YoY %	105.64%	40.31%	26.57%	44.76%	-70.80%	-9.14%	-	-
Horiz. %	140.25%	68.20%	48.61%	38.40%	26.53%	90.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,818,167	1,787,553	1,260,446	1,001,504	691,874	2,513,227	2,768,552	23.97%
YoY %	113.60%	41.82%	25.86%	44.75%	-72.47%	-9.22%	-	-
Horiz. %	137.91%	64.57%	45.53%	36.17%	24.99%	90.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.11%	39.50%	42.41%	44.24%	55.16%	26.85%	27.09%	-
YoY %	-33.90%	-6.86%	-4.14%	-19.80%	105.44%	-0.89%	-	-
Horiz. %	96.38%	145.81%	156.55%	163.31%	203.62%	99.11%	100.00%	-
Total Cost	14,591,782	16,751,976	16,985,031	17,332,290	14,653,409	12,466,729	11,680,578	16.03%
YoY %	-12.90%	-1.37%	-2.00%	18.28%	17.54%	6.73%	-	-
Horiz. %	124.92%	143.42%	145.41%	148.39%	125.45%	106.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,881,071	26,919,593	26,893,901	25,955,863	22,324,089	19,525,973	19,523,189	26.89%
YoY %	3.57%	0.10%	3.61%	16.27%	14.33%	0.01%	-	-
Horiz. %	142.81%	137.89%	137.75%	132.95%	114.35%	100.01%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	3,893,113	1,286,053	1,286,053	507,668	507,668	976,006	976,006	152.15%
YoY %	202.72%	0.00%	153.33%	0.00%	-47.99%	0.00%	-	-
Horiz. %	398.88%	131.77%	131.77%	52.01%	52.01%	100.00%	100.00%	-
Div Payout %	101.96%	71.94%	102.03%	50.69%	73.38%	38.83%	35.25%	-
YoY %	41.73%	-29.49%	101.28%	-30.92%	88.98%	10.16%	-	-
Horiz. %	289.25%	204.09%	289.45%	143.80%	208.17%	110.16%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	27,881,071	26,919,593	26,893,901	25,955,863	22,324,089	19,525,973	19,523,189	26.89%
YoY %	3.57%	0.10%	3.61%	16.27%	14.33%	0.01%	-	-
Horiz. %	142.81%	137.89%	137.75%	132.95%	114.35%	100.01%	100.00%	-
NOSH	7,078,929	7,076,840	7,076,225	7,077,070	6,345,856	4,881,493	4,880,797	28.21%
YoY %	0.03%	0.01%	-0.01%	11.52%	30.00%	0.01%	-	-
Horiz. %	145.04%	144.99%	144.98%	145.00%	130.02%	100.01%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	21.38%	10.33%	7.49%	5.90%	4.87%	17.10%	19.50%	-
YoY %	106.97%	37.92%	26.95%	21.15%	-71.52%	-12.31%	-	-
Horiz. %	109.64%	52.97%	38.41%	30.26%	24.97%	87.69%	100.00%	-
ROE	13.69%	6.64%	4.69%	3.86%	3.10%	12.87%	14.18%	-
YoY %	106.17%	41.58%	21.50%	24.52%	-75.91%	-9.24%	-	-
Horiz. %	96.54%	46.83%	33.07%	27.22%	21.86%	90.76%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	262.19	263.98	259.47	260.26	242.74	308.06	297.29	-8.05%
YoY %	-0.68%	1.74%	-0.30%	7.22%	-21.20%	3.62%	-	-
Horiz. %	88.19%	88.80%	87.28%	87.54%	81.65%	103.62%	100.00%	-
EPS	53.94	25.26	17.81	14.15	10.90	51.48	56.72	-3.30%
YoY %	113.54%	41.83%	25.87%	29.82%	-78.83%	-9.24%	-	-
Horiz. %	95.10%	44.53%	31.40%	24.95%	19.22%	90.76%	100.00%	-
DPS	55.00	18.17	18.17	7.17	8.00	20.00	20.00	96.64%
YoY %	202.70%	0.00%	153.42%	-10.38%	-60.00%	0.00%	-	-
Horiz. %	275.00%	90.85%	90.85%	35.85%	40.00%	100.00%	100.00%	-
NAPS	3.9386	3.8039	3.8006	3.6676	3.5179	4.00	4.00	-1.02%
YoY %	3.54%	0.09%	3.63%	4.26%	-12.05%	0.00%	-	-
Horiz. %	98.47%	95.10%	95.02%	91.69%	87.95%	100.00%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 7,077,070
RPS	153.84	154.85	152.19	152.67	127.68	124.65	120.27	17.88%
YoY %	-0.65%	1.75%	-0.31%	19.57%	2.43%	3.64%	-	-
Horiz. %	127.91%	128.75%	126.54%	126.94%	106.16%	103.64%	100.00%	-
EPS	31.65	14.82	10.45	8.30	5.73	20.83	22.95	23.96%
YoY %	113.56%	41.82%	25.90%	44.85%	-72.49%	-9.24%	-	-
Horiz. %	137.91%	64.58%	45.53%	36.17%	24.97%	90.76%	100.00%	-
DPS	32.27	10.66	10.66	4.21	4.21	8.09	8.09	152.15%
YoY %	202.72%	0.00%	153.21%	0.00%	-47.96%	0.00%	-	-
Horiz. %	398.89%	131.77%	131.77%	52.04%	52.04%	100.00%	100.00%	-
NAPS	2.311	2.2313	2.2292	2.1515	1.8504	1.6185	1.6183	26.89%
YoY %	3.57%	0.09%	3.61%	16.27%	14.33%	0.01%	-	-
Horiz. %	142.80%	137.88%	137.75%	132.95%	114.34%	100.01%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	7.56	7.47	6.86	6.65	5.90	3.86	5.10	-
P/RPS	2.88	2.83	2.64	2.56	2.43	1.25	1.72	41.14%
YoY %	1.77%	7.20%	3.12%	5.35%	94.40%	-27.33%	-	-
Horiz. %	167.44%	164.53%	153.49%	148.84%	141.28%	72.67%	100.00%	-
P/EPS	14.02	29.57	38.51	46.99	54.11	7.50	8.99	34.58%
YoY %	-52.59%	-23.21%	-18.05%	-13.16%	621.47%	-16.57%	-	-
Horiz. %	155.95%	328.92%	428.36%	522.69%	601.89%	83.43%	100.00%	-
EY	7.13	3.38	2.60	2.13	1.85	13.34	11.12	-25.70%
YoY %	110.95%	30.00%	22.07%	15.14%	-86.13%	19.96%	-	-
Horiz. %	64.12%	30.40%	23.38%	19.15%	16.64%	119.96%	100.00%	-
DY	7.28	2.43	2.65	1.08	1.36	5.18	3.92	51.25%
YoY %	199.59%	-8.30%	145.37%	-20.59%	-73.75%	32.14%	-	-
Horiz. %	185.71%	61.99%	67.60%	27.55%	34.69%	132.14%	100.00%	-
P/NAPS	1.92	1.96	1.80	1.81	1.68	0.97	1.28	31.13%
YoY %	-2.04%	8.89%	-0.55%	7.74%	73.20%	-24.22%	-	-
Horiz. %	150.00%	153.12%	140.62%	141.41%	131.25%	75.78%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	20/08/10	13/05/10	09/02/10	12/11/09	25/08/09	21/05/09	27/02/09	-
Price	8.13	7.72	6.72	6.84	6.52	5.20	5.10	-
P/RPS	3.10	2.92	2.59	2.63	2.69	1.69	1.72	48.26%
YoY %	6.16%	12.74%	-1.52%	-2.23%	59.17%	-1.74%	-	-
Horiz. %	180.23%	169.77%	150.58%	152.91%	156.40%	98.26%	100.00%	-
P/EPS	15.07	30.56	37.73	48.33	59.80	10.10	8.99	41.24%
YoY %	-50.69%	-19.00%	-21.93%	-19.18%	492.08%	12.35%	-	-
Horiz. %	167.63%	339.93%	419.69%	537.60%	665.18%	112.35%	100.00%	-
EY	6.63	3.27	2.65	2.07	1.67	9.90	11.12	-29.22%
YoY %	102.75%	23.40%	28.02%	23.95%	-83.13%	-10.97%	-	-
Horiz. %	59.62%	29.41%	23.83%	18.62%	15.02%	89.03%	100.00%	-
DY	6.77	2.35	2.70	1.05	1.23	3.85	3.92	44.09%
YoY %	188.09%	-12.96%	157.14%	-14.63%	-68.05%	-1.79%	-	-
Horiz. %	172.70%	59.95%	68.88%	26.79%	31.38%	98.21%	100.00%	-
P/NAPS	2.06	2.03	1.77	1.86	1.85	1.30	1.28	37.45%
YoY %	1.48%	14.69%	-4.84%	0.54%	42.31%	1.56%	-	-
Horiz. %	160.94%	158.59%	138.28%	145.31%	144.53%	101.56%	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