[MAYBANK] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

21-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- -7.66%

YoY- -18.65%

Quarter Report

Maybank Group FS - Mar09(Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Annualized Quarter Result
Revenue	31,738,812	22,564,568	18,430,557	16,969,958	15,548,536	14,621,618	13,049,736	14.63%
YoY %	40.66%	22.43%	8.61%	9.14%	6.34%	12.05%	-	-
Horiz. %	243.21%	172.91%	141.23%	130.04%	119.15%	112.05%	100.00%	-
PBT	7,928,734	6,859,449	5,348,418	3,327,945	4,089,780	4,043,198	3,750,618	12.19%
YoY %	15.59%	28.25%	60.71%	-18.63%	1.15%	7.80%	-	-
Horiz. %	211.40%	182.89%	142.60%	88.73%	109.04%	107.80%	100.00%	-
Tax	-2,087,637	-1,785,217	-1,357,196	-908,852	-1,095,653	-1,130,029	-1,096,797	10.39%
YoY %	-16.94%	-31.54%	-49.33%	17.05%	3.04%	-3.03%	-	-
Horiz. %	190.34%	162.77%	123.74%	82.86%	99.90%	103.03%	100.00%	-
NP	5,841,097	5,074,232	3,991,222	2,419,093	2,994,126	2,913,169	2,653,821	12.89%
YoY %	15.11%	27.13%	64.99%	-19.21%	2.78%	9.77%	-	-
Horiz. %	220.10%	191.20%	150.40%	91.16%	112.82%	109.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,714,705	4,833,284	3,874,257	2,413,352	2,966,652	2,834,088	2,595,192	12.89%
YoY %	18.24%	24.75%	60.53%	-18.65%	4.68%	9.21%	-	-
Horiz. %	220.20%	186.24%	149.29%	92.99%	114.31%	109.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.33%	26.03%	25.38%	27.31%	26.79%	27.95%	29.24%	-
YoY %	1.15%	2.56%	-7.07%	1.94%	-4.15%	-4.41%	-	-
Horiz. %	90.05%	89.02%	86.80%	93.40%	91.62%	95.59%	100.00%	-
Total Cost	25,897,714	17,490,336	14,439,334	14,550,865	12,554,409	11,708,449	10,395,914	15.05%
YoY %	48.07%	21.13%	-0.77%	15.90%	7.23%	12.63%	-	-
Horiz. %	249.11%	168.24%	138.89%	139.97%	120.76%	112.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	36,578,140	29,916,045	26,925,616	19,525,511	19,714,077	15,343,510	16,767,750	12.73%
YoY %	22.27%	11.11%	37.90%	-0.96%	28.48%	-8.49%	-	-
Horiz. %	218.15%	178.41%	160.58%	116.45%	117.57%	91.51%	100.00%	-

	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	3,300,205	3,191,044	1,038,168	-	2,111,149	2,045,801	2,506,390	4.31%
YoY %	3.42%	207.37%	0.00%	-	3.19%	-18.38%	-	-
Horiz. %	131.67%	127.32%	41.42%	-	84.23%	81.62%	100.00%	-
Div Payout %	57.75%	66.02%	26.80%	-	71.16%	72.19%	96.58%	-
YoY %	-12.53%	146.34%	0.00%	-	-1.43%	-25.25%	-	-
Horiz. %	59.79%	68.36%	27.75%	-	73.68%	74.75%	100.00%	-

	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	36,578,140	29,916,045	26,925,616	19,525,511	19,714,077	15,343,510	16,767,750	12.73%
YoY %	22.27%	11.11%	37.90%	-0.96%	28.48%	-8.49%	-	-
Horiz. %	218.15%	178.41%	160.58%	116.45%	117.57%	91.51%	100.00%	-
NOSH	7,734,857	7,479,011	7,078,423	4,881,377	4,871,883	3,835,877	3,759,585	11.72%
YoY %	3.42%	5.66%	45.01%	0.19%	27.01%	2.03%	-	-
Horiz. %	205.74%	198.93%	188.28%	129.84%	129.59%	102.03%	100.00%	-

	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	18.40%	22.49%	21.66%	14.26%	19.26%	19.92%	20.34%	-
YoY %	-18.19%	3.83%	51.89%	-25.96%	-3.31%	-2.06%	-	-
Horiz. %	90.46%	110.57%	106.49%	70.11%	94.69%	97.94%	100.00%	-
ROE	15.62%	16.16%	14.39%	12.36%	15.05%	18.47%	15.48%	-
YoY %	-3.34%	12.30%	16.42%	-17.87%	-18.52%	19.32%	-	-
Horiz. %	100.90%	104.39%	92.96%	79.84%	97.22%	119.32%	100.00%	-

	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	410.33	301.71	260.38	347.65	319.15	381.18	347.11	2.60%
YoY %	36.00%	15.87%	-25.10%	8.93%	-16.27%	9.82%	-	-
Horiz. %	118.21%	86.92%	75.01%	100.16%	91.94%	109.82%	100.00%	-
EPS	73.93	64.63	54.73	43.88	60.89	59.11	69.03	1.05%
YoY %	14.39%	18.09%	24.73%	-27.94%	3.01%	-14.37%	-	-
Horiz. %	107.10%	93.63%	79.28%	63.57%	88.21%	85.63%	100.00%	-
DPS	42.67	42.67	14.67	0.00	43.33	53.33	66.67	-6.62%
YoY %	0.00%	190.87%	0.00%	0.00%	-18.75%	-20.01%	-	-
Horiz. %	64.00%	64.00%	22.00%	0.00%	64.99%	79.99%	100.00%	-
NAPS	4.729	4.00	3.8039	4.00	4.0465	4.00	4.46	0.90%
YoY %	18.23%	5.16%	-4.90%	-1.15%	1.16%	-10.31%	-	-
Horiz. %	106.03%	89.69%	85.29%	89.69%	90.73%	89.69%	100.00%	-

	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 4,881,493
RPS	263.02	186.99	152.74	140.63	128.85	121.17	108.14	14.63%
YoY %	40.66%	22.42%	8.61%	9.14%	6.34%	12.05%	-	-
Horiz. %	243.22%	172.91%	141.24%	130.04%	119.15%	112.05%	100.00%	-
EPS	47.36	40.05	32.11	20.00	24.58	23.49	21.51	12.89%
YoY %	18.25%	24.73%	60.55%	-18.63%	4.64%	9.21%	-	-
Horiz. %	220.18%	186.19%	149.28%	92.98%	114.27%	109.21%	100.00%	-
DPS	27.35	26.44	8.60	0.00	17.50	16.95	20.77	4.32%
YoY %	3.44%	207.44%	0.00%	0.00%	3.24%	-18.39%	-	-
Horiz. %	131.68%	127.30%	41.41%	0.00%	84.26%	81.61%	100.00%	-
NAPS	3.0313	2.4792	2.2314	1.6181	1.6337	1.2715	1.3896	12.73%
YoY %	22.27%	11.11%	37.90%	-0.95%	28.49%	-8.50%	-	-
Horiz. %	218.14%	178.41%	160.58%	116.44%	117.57%	91.50%	100.00%	-

	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	9.01	8.00	7.47	3.86	8.45	12.80	11.00	-
P/RPS	2.20	2.65	2.87	1.11	2.65	3.36	3.17	-5.45%
YoY %	-16.98%	-7.67%	158.56%	-58.11%	-21.13%	5.99%	-	-
Horiz. %	69.40%	83.60%	90.54%	35.02%	83.60%	105.99%	100.00%	-
P/EPS	12.20	12.38	13.65	7.81	13.88	17.32	15.94	-4.02%
YoY %	-1.45%	-9.30%	74.78%	-43.73%	-19.86%	8.66%	-	-
Horiz. %	76.54%	77.67%	85.63%	49.00%	87.08%	108.66%	100.00%	-
EY	8.20	8.08	7.33	12.81	7.21	5.77	6.28	4.18%
YoY %	1.49%	10.23%	-42.78%	77.67%	24.96%	-8.12%	-	-
Horiz. %	130.57%	128.66%	116.72%	203.98%	114.81%	91.88%	100.00%	-
DY	4.74	5.33	1.96	0.00	5.13	4.17	6.06	-3.70%
YoY %	-11.07%	171.94%	0.00%	0.00%	23.02%	-31.19%	-	-
Horiz. %	78.22%	87.95%	32.34%	0.00%	84.65%	68.81%	100.00%	-
P/NAPS	1.91	2.00	1.96	0.97	2.09	3.20	2.47	-3.87%
YoY %	-4.50%	2.04%	102.06%	-53.59%	-34.69%	29.55%	-	-
Horiz. %	77.33%	80.97%	79.35%	39.27%	84.62%	129.55%	100.00%	-

	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	09/11/12	14/11/11	13/05/10	21/05/09	14/05/08	11/05/07	15/05/06	-
Price	9.02	8.25	7.72	5.20	7.80	12.40	11.30	-
P/RPS	2.20	2.73	2.96	1.50	2.44	3.25	3.26	-5.86%
YoY %	-19.41%	-7.77%	97.33%	-38.52%	-24.92%	-0.31%	-	-
Horiz. %	67.48%	83.74%	90.80%	46.01%	74.85%	99.69%	100.00%	-
P/EPS	12.21	12.77	14.10	10.52	12.81	16.78	16.37	-4.40%
YoY %	-4.39%	-9.43%	34.03%	-17.88%	-23.66%	2.50%	-	-
Horiz. %	74.59%	78.01%	86.13%	64.26%	78.25%	102.50%	100.00%	-
EY	8.19	7.83	7.09	9.51	7.81	5.96	6.11	4.60%
YoY %	4.60%	10.44%	-25.45%	21.77%	31.04%	-2.45%	-	-
Horiz. %	134.04%	128.15%	116.04%	155.65%	127.82%	97.55%	100.00%	-
DY	4.73	5.17	1.90	0.00	5.56	4.30	5.90	-3.33%
YoY %	-8.51%	172.11%	0.00%	0.00%	29.30%	-27.12%	-	-
Horiz. %	80.17%	87.63%	32.20%	0.00%	94.24%	72.88%	100.00%	-
P/NAPS	1.91	2.06	2.03	1.30	1.93	3.10	2.53	-4.22%
YoY %	-7.28%	1.48%	56.15%	-32.64%	-37.74%	22.53%	-	-
Horiz. %	75.49%	81.42%	80.24%	51.38%	76.28%	122.53%	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