[MAYBANK] QoQ TTM Result on 31-Dec-2009 [#2]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

09-Feb-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Dec-2009 [#2]

Profit Trend

QoQ- 25.86%

YoY- -54.47%

Quarter Report

Maybank Group FS - Dec09 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	18,997,029	18,560,232	18,681,786	18,360,453	18,419,000	15,404,122	15,037,794	16.84%
YoY %	2.35%	-0.65%	1.75%	-0.32%	19.57%	2.44%	-	-
Horiz. %	126.33%	123.42%	124.23%	122.10%	122.48%	102.44%	100.00%	-
PBT	5,618,538	5,370,408	3,189,646	2,388,401	1,948,732	1,674,291	3,514,694	36.67%
YoY %	4.62%	68.37%	33.55%	22.56%	16.39%	-52.36%	-	-
Horiz. %	159.86%	152.80%	90.75%	67.95%	55.45%	47.64%	100.00%	-
Tax	-1,503,201	-1,401,958	-1,259,836	-1,012,979	-862,022	-923,578	-943,629	36.36%
YoY %	-7.22%	-11.28%	-24.37%	-17.51%	6.66%	2.12%	-	-
Horiz. %	159.30%	148.57%	133.51%	107.35%	91.35%	97.88%	100.00%	-
NP	4,115,337	3,968,450	1,929,810	1,375,422	1,086,710	750,713	2,571,065	36.79%
YoY %	3.70%	105.64%	40.31%	26.57%	44.76%	-70.80%	-	-
Horiz. %	160.06%	154.35%	75.06%	53.50%	42.27%	29.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,964,478	3,818,167	1,787,553	1,260,446	1,001,504	691,874	2,513,227	35.47%
YoY %	3.83%	113.60%	41.82%	25.86%	44.75%	-72.47%	-	-
Horiz. %	157.74%	151.92%	71.13%	50.15%	39.85%	27.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.75%	26.11%	39.50%	42.41%	44.24%	55.16%	26.85%	-
YoY %	2.45%	-33.90%	-6.86%	-4.14%	-19.80%	105.44%	-	-
Horiz. %	99.63%	97.24%	147.11%	157.95%	164.77%	205.44%	100.00%	-
Total Cost	14,881,692	14,591,782	16,751,976	16,985,031	17,332,290	14,653,409	12,466,729	12.51%
YoY %	1.99%	-12.90%	-1.37%	-2.00%	18.28%	17.54%	-	-
Horiz. %	119.37%	117.05%	134.37%	136.24%	139.03%	117.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,308,160	27,881,071	26,919,593	26,893,901	25,955,863	22,324,089	19,525,973	28.06%
YoY %	1.53%	3.57%	0.10%	3.61%	16.27%	14.33%	-	-
Horiz. %	144.98%	142.79%	137.87%	137.73%	132.93%	114.33%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	3,893,113	3,893,113	1,286,053	1,286,053	507,668	507,668	976,006	151.30%
YoY %	0.00%	202.72%	0.00%	153.33%	0.00%	-47.99%	-	-
Horiz. %	398.88%	398.88%	131.77%	131.77%	52.01%	52.01%	100.00%	-
Div Payout %	98.20%	101.96%	71.94%	102.03%	50.69%	73.38%	38.83%	-
YoY %	-3.69%	41.73%	-29.49%	101.28%	-30.92%	88.98%	-	-
Horiz. %	252.90%	262.58%	185.27%	262.76%	130.54%	188.98%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	28,308,160	27,881,071	26,919,593	26,893,901	25,955,863	22,324,089	19,525,973	28.06%
YoY %	1.53%	3.57%	0.10%	3.61%	16.27%	14.33%	-	-
Horiz. %	144.98%	142.79%	137.87%	137.73%	132.93%	114.33%	100.00%	-
NOSH	7,075,801	7,078,929	7,076,840	7,076,225	7,077,070	6,345,856	4,881,493	28.05%
YoY %	-0.04%	0.03%	0.01%	-0.01%	11.52%	30.00%	-	-
Horiz. %	144.95%	145.02%	144.97%	144.96%	144.98%	130.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	21.66%	21.38%	10.33%	7.49%	5.90%	4.87%	17.10%	-
YoY %	1.31%	106.97%	37.92%	26.95%	21.15%	-71.52%	-	-
Horiz. %	126.67%	125.03%	60.41%	43.80%	34.50%	28.48%	100.00%	-
ROE	14.00%	13.69%	6.64%	4.69%	3.86%	3.10%	12.87%	-
YoY %	2.26%	106.17%	41.58%	21.50%	24.52%	-75.91%	-	-
Horiz. %	108.78%	106.37%	51.59%	36.44%	29.99%	24.09%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	268.48	262.19	263.98	259.47	260.26	242.74	308.06	-8.75%
YoY %	2.40%	-0.68%	1.74%	-0.30%	7.22%	-21.20%	-	-
Horiz. %	87.15%	85.11%	85.69%	84.23%	84.48%	78.80%	100.00%	-
EPS	56.03	53.94	25.26	17.81	14.15	10.90	51.48	5.80%
YoY %	3.87%	113.54%	41.83%	25.87%	29.82%	-78.83%	-	-
Horiz. %	108.84%	104.78%	49.07%	34.60%	27.49%	21.17%	100.00%	-
DPS	55.00	55.00	18.17	18.17	7.17	8.00	20.00	96.16%
YoY %	0.00%	202.70%	0.00%	153.42%	-10.38%	-60.00%	-	-
Horiz. %	275.00%	275.00%	90.85%	90.85%	35.85%	40.00%	100.00%	-
NAPS	4.0007	3.9386	3.8039	3.8006	3.6676	3.5179	4.00	0.01%
YoY %	1.58%	3.54%	0.09%	3.63%	4.26%	-12.05%	-	-
Horiz. %	100.02%	98.47%	95.10%	95.02%	91.69%	87.95%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 7,076,225
RPS	157.46	153.84	154.85	152.19	152.67	127.68	124.65	16.83%
YoY %	2.35%	-0.65%	1.75%	-0.31%	19.57%	2.43%	-	-
Horiz. %	126.32%	123.42%	124.23%	122.09%	122.48%	102.43%	100.00%	-
EPS	32.86	31.65	14.82	10.45	8.30	5.73	20.83	35.47%
YoY %	3.82%	113.56%	41.82%	25.90%	44.85%	-72.49%	-	-
Horiz. %	157.75%	151.94%	71.15%	50.17%	39.85%	27.51%	100.00%	-
DPS	32.27	32.27	10.66	10.66	4.21	4.21	8.09	151.30%
YoY %	0.00%	202.72%	0.00%	153.21%	0.00%	-47.96%	-	-
Horiz. %	398.89%	398.89%	131.77%	131.77%	52.04%	52.04%	100.00%	-
NAPS	2.3464	2.311	2.2313	2.2292	2.1515	1.8504	1.6185	28.06%
YoY %	1.53%	3.57%	0.09%	3.61%	16.27%	14.33%	-	-
Horiz. %	144.97%	142.79%	137.86%	137.73%	132.93%	114.33%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	8.80	7.56	7.47	6.86	6.65	5.90	3.86	-
P/RPS	3.28	2.88	2.83	2.64	2.56	2.43	1.25	90.13%
YoY %	13.89%	1.77%	7.20%	3.12%	5.35%	94.40%	-	-
Horiz. %	262.40%	230.40%	226.40%	211.20%	204.80%	194.40%	100.00%	-
P/EPS	15.71	14.02	29.57	38.51	46.99	54.11	7.50	63.63%
YoY %	12.05%	-52.59%	-23.21%	-18.05%	-13.16%	621.47%	-	-
Horiz. %	209.47%	186.93%	394.27%	513.47%	626.53%	721.47%	100.00%	-
EY	6.37	7.13	3.38	2.60	2.13	1.85	13.34	-38.87%
YoY %	-10.66%	110.95%	30.00%	22.07%	15.14%	-86.13%	-	-
Horiz. %	47.75%	53.45%	25.34%	19.49%	15.97%	13.87%	100.00%	-
DY	6.25	7.28	2.43	2.65	1.08	1.36	5.18	13.32%
YoY %	-14.15%	199.59%	-8.30%	145.37%	-20.59%	-73.75%	-	-
Horiz. %	120.66%	140.54%	46.91%	51.16%	20.85%	26.25%	100.00%	-
P/NAPS	2.20	1.92	1.96	1.80	1.81	1.68	0.97	72.53%
YoY %	14.58%	-2.04%	8.89%	-0.55%	7.74%	73.20%	-	-
Horiz. %	226.80%	197.94%	202.06%	185.57%	186.60%	173.20%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	12/11/10	20/08/10	13/05/10	09/02/10	12/11/09	25/08/09	21/05/09	-
Price	9.20	8.13	7.72	6.72	6.84	6.52	5.20	-
P/RPS	3.43	3.10	2.92	2.59	2.63	2.69	1.69	60.23%
YoY %	10.65%	6.16%	12.74%	-1.52%	-2.23%	59.17%	-	-
Horiz. %	202.96%	183.43%	172.78%	153.25%	155.62%	159.17%	100.00%	-
P/EPS	16.42	15.07	30.56	37.73	48.33	59.80	10.10	38.22%
YoY %	8.96%	-50.69%	-19.00%	-21.93%	-19.18%	492.08%	-	-
Horiz. %	162.57%	149.21%	302.57%	373.56%	478.51%	592.08%	100.00%	-
EY	6.09	6.63	3.27	2.65	2.07	1.67	9.90	-27.64%
YoY %	-8.14%	102.75%	23.40%	28.02%	23.95%	-83.13%	-	-
Horiz. %	61.52%	66.97%	33.03%	26.77%	20.91%	16.87%	100.00%	-
DY	5.98	6.77	2.35	2.70	1.05	1.23	3.85	34.08%
YoY %	-11.67%	188.09%	-12.96%	157.14%	-14.63%	-68.05%	-	-
Horiz. %	155.32%	175.84%	61.04%	70.13%	27.27%	31.95%	100.00%	-
P/NAPS	2.30	2.06	2.03	1.77	1.86	1.85	1.30	46.23%
YoY %	11.65%	1.48%	14.69%	-4.84%	0.54%	42.31%	-	-
Horiz. %	176.92%	158.46%	156.15%	136.15%	143.08%	142.31%	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