[MAYBANK] QoQ TTM Result on 31-Dec-2008 [#2]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

27-Feb-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Dec-2008 [#2]

Profit Trend

QoQ- 0.13%

YoY- -15.69%

Quarter Report

Maybank Group FS - Dec 08.pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	18,419,000	15,404,122	15,037,794	14,510,200	13,782,085	16,153,942	15,874,500	10.40%
YoY %	19.57%	2.44%	3.64%	5.28%	-14.68%	1.76%	-	-
Horiz. %	116.03%	97.04%	94.73%	91.41%	86.82%	101.76%	100.00%	-
PBT	1,948,732	1,674,291	3,514,694	3,880,798	3,953,742	4,086,070	4,398,634	-41.85%
YoY %	16.39%	-52.36%	-9.43%	-1.84%	-3.24%	-7.11%	-	-
Horiz. %	44.30%	38.06%	79.90%	88.23%	89.89%	92.89%	100.00%	-
Tax	-862,022	-923,578	-943,629	-1,051,176	-1,132,607	-1,083,730	-1,085,045	-14.20%
YoY %	6.66%	2.12%	10.23%	7.19%	-4.51%	0.12%	-	-
Horiz. %	79.45%	85.12%	86.97%	96.88%	104.38%	99.88%	100.00%	-
NP	1,086,710	750,713	2,571,065	2,829,622	2,821,135	3,002,340	3,313,589	-52.41%
YoY %	44.76%	-70.80%	-9.14%	0.30%	-6.04%	-9.39%	-	-
Horiz. %	32.80%	22.66%	77.59%	85.39%	85.14%	90.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,001,504	691,874	2,513,227	2,768,552	2,764,946	2,928,202	3,277,795	-54.60%
YoY %	44.75%	-72.47%	-9.22%	0.13%	-5.58%	-10.67%	-	-
Horiz. %	30.55%	21.11%	76.67%	84.46%	84.35%	89.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.24%	55.16%	26.85%	27.09%	28.65%	26.52%	24.67%	-
YoY %	-19.80%	105.44%	-0.89%	-5.45%	8.03%	7.50%	-	-
Horiz. %	179.33%	223.59%	108.84%	109.81%	116.13%	107.50%	100.00%	-
Total Cost	17,332,290	14,653,409	12,466,729	11,680,578	10,960,950	13,151,602	12,560,911	23.91%
YoY %	18.28%	17.54%	6.73%	6.57%	-16.66%	4.70%	-	-
Horiz. %	137.99%	116.66%	99.25%	92.99%	87.26%	104.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,955,863	22,324,089	19,525,973	19,523,189	19,941,107	19,298,097	19,778,989	19.84%
YoY %	16.27%	14.33%	0.01%	-2.10%	3.33%	-2.43%	-	-
Horiz. %	131.23%	112.87%	98.72%	98.71%	100.82%	97.57%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	507,668	507,668	976,006	976,006	1,560,458	2,241,411	2,820,683	-68.08%
YoY %	0.00%	-47.99%	0.00%	-37.45%	-30.38%	-20.54%	-	-
Horiz. %	18.00%	18.00%	34.60%	34.60%	55.32%	79.46%	100.00%	-
Div Payout %	50.69%	73.38%	38.83%	35.25%	56.44%	76.55%	86.05%	-
YoY %	-30.92%	88.98%	10.16%	-37.54%	-26.27%	-11.04%	-	-
Horiz. %	58.91%	85.28%	45.12%	40.96%	65.59%	88.96%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	25,955,863	22,324,089	19,525,973	19,523,189	19,941,107	19,298,097	19,778,989	19.84%
YoY %	16.27%	14.33%	0.01%	-2.10%	3.33%	-2.43%	-	-
Horiz. %	131.23%	112.87%	98.72%	98.71%	100.82%	97.57%	100.00%	-
NOSH	7,077,070	6,345,856	4,881,493	4,880,797	4,882,022	4,880,034	4,887,925	27.95%
YoY %	11.52%	30.00%	0.01%	-0.03%	0.04%	-0.16%	-	-
Horiz. %	144.79%	129.83%	99.87%	99.85%	99.88%	99.84%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	5.90%	4.87%	17.10%	19.50%	20.47%	18.59%	20.87%	-
YoY %	21.15%	-71.52%	-12.31%	-4.74%	10.11%	-10.92%	-	-
Horiz. %	28.27%	23.33%	81.94%	93.44%	98.08%	89.08%	100.00%	-
ROE	3.86%	3.10%	12.87%	14.18%	13.87%	15.17%	16.57%	-
YoY %	24.52%	-75.91%	-9.24%	2.24%	-8.57%	-8.45%	-	-
Horiz. %	23.30%	18.71%	77.67%	85.58%	83.71%	91.55%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	260.26	242.74	308.06	297.29	282.30	331.02	324.77	-13.71%
YoY %	7.22%	-21.20%	3.62%	5.31%	-14.72%	1.92%	-	-
Horiz. %	80.14%	74.74%	94.85%	91.54%	86.92%	101.92%	100.00%	-
EPS	14.15	10.90	51.48	56.72	56.64	60.00	67.06	-64.52%
YoY %	29.82%	-78.83%	-9.24%	0.14%	-5.60%	-10.53%	-	-
Horiz. %	21.10%	16.25%	76.77%	84.58%	84.46%	89.47%	100.00%	-
DPS	7.17	8.00	20.00	20.00	31.96	45.93	57.71	-75.06%
YoY %	-10.38%	-60.00%	0.00%	-37.42%	-30.42%	-20.41%	-	-
Horiz. %	12.42%	13.86%	34.66%	34.66%	55.38%	79.59%	100.00%	-
NAPS	3.6676	3.5179	4.00	4.00	4.0846	3.9545	4.0465	-6.33%
YoY %	4.26%	-12.05%	0.00%	-2.07%	3.29%	-2.27%	-	-
Horiz. %	90.64%	86.94%	98.85%	98.85%	100.94%	97.73%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 4,880,797
RPS	152.64	127.66	124.62	120.25	114.21	133.87	131.55	10.41%
YoY %	19.57%	2.44%	3.63%	5.29%	-14.69%	1.76%	-	-
Horiz. %	116.03%	97.04%	94.73%	91.41%	86.82%	101.76%	100.00%	-
EPS	8.30	5.73	20.83	22.94	22.91	24.27	27.16	-54.59%
YoY %	44.85%	-72.49%	-9.20%	0.13%	-5.60%	-10.64%	-	-
Horiz. %	30.56%	21.10%	76.69%	84.46%	84.35%	89.36%	100.00%	-
DPS	4.21	4.21	8.09	8.09	12.93	18.57	23.38	-68.07%
YoY %	0.00%	-47.96%	0.00%	-37.43%	-30.37%	-20.57%	-	-
Horiz. %	18.01%	18.01%	34.60%	34.60%	55.30%	79.43%	100.00%	-
NAPS	2.151	1.85	1.6181	1.6179	1.6525	1.5993	1.6391	19.84%
YoY %	16.27%	14.33%	0.01%	-2.09%	3.33%	-2.43%	-	-
Horiz. %	131.23%	112.87%	98.72%	98.71%	100.82%	97.57%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	6.65	5.90	3.86	5.10	6.90	7.05	8.45	-
P/RPS	2.56	2.43	1.25	1.72	2.44	2.13	2.60	-1.02%
YoY %	5.35%	94.40%	-27.33%	-29.51%	14.55%	-18.08%	-	-
Horiz. %	98.46%	93.46%	48.08%	66.15%	93.85%	81.92%	100.00%	-
P/EPS	46.99	54.11	7.50	8.99	12.18	11.75	12.60	140.29%
YoY %	-13.16%	621.47%	-16.57%	-26.19%	3.66%	-6.75%	-	-
Horiz. %	372.94%	429.44%	59.52%	71.35%	96.67%	93.25%	100.00%	-
EY	2.13	1.85	13.34	11.12	8.21	8.51	7.94	-58.37%
YoY %	15.14%	-86.13%	19.96%	35.44%	-3.53%	7.18%	-	-
Horiz. %	26.83%	23.30%	168.01%	140.05%	103.40%	107.18%	100.00%	-
DY	1.08	1.36	5.18	3.92	4.63	6.51	6.83	-70.72%
YoY %	-20.59%	-73.75%	32.14%	-15.33%	-28.88%	-4.69%	-	-
Horiz. %	15.81%	19.91%	75.84%	57.39%	67.79%	95.31%	100.00%	-
P/NAPS	1.81	1.68	0.97	1.28	1.69	1.78	2.09	-9.13%
YoY %	7.74%	73.20%	-24.22%	-24.26%	-5.06%	-14.83%	-	-
Horiz. %	86.60%	80.38%	46.41%	61.24%	80.86%	85.17%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	12/11/09	25/08/09	21/05/09	27/02/09	11/11/08	27/08/08	14/05/08	-
Price	6.84	6.52	5.20	5.10	5.50	7.30	7.80	-
P/RPS	2.63	2.69	1.69	1.72	1.95	2.21	2.40	6.28%
YoY %	-2.23%	59.17%	-1.74%	-11.79%	-11.76%	-7.92%	-	-
Horiz. %	109.58%	112.08%	70.42%	71.67%	81.25%	92.08%	100.00%	-
P/EPS	48.33	59.80	10.10	8.99	9.71	12.17	11.63	158.25%
YoY %	-19.18%	492.08%	12.35%	-7.42%	-20.21%	4.64%	-	-
Horiz. %	415.56%	514.19%	86.84%	77.30%	83.49%	104.64%	100.00%	-
EY	2.07	1.67	9.90	11.12	10.30	8.22	8.60	-61.27%
YoY %	23.95%	-83.13%	-10.97%	7.96%	25.30%	-4.42%	-	-
Horiz. %	24.07%	19.42%	115.12%	129.30%	119.77%	95.58%	100.00%	-
DY	1.05	1.23	3.85	3.92	5.81	6.29	7.40	-72.76%
YoY %	-14.63%	-68.05%	-1.79%	-32.53%	-7.63%	-15.00%	-	-
Horiz. %	14.19%	16.62%	52.03%	52.97%	78.51%	85.00%	100.00%	-
P/NAPS	1.86	1.85	1.30	1.28	1.35	1.85	1.93	-2.43%
YoY %	0.54%	42.31%	1.56%	-5.19%	-27.03%	-4.15%	-	-
Horiz. %	96.37%	95.85%	67.36%	66.32%	69.95%	95.85%	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