[MAYBANK] YoY Quarter Result on 30-Jun-2008 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

27-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Jun-2008 [#4]

Profit Trend

QoQ- -7.3%

YoY- -33.21%

Quarter Report

Maybank Group FS- June08.pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Quarter Result
Revenue	6,737,418	4,737,314	4,858,868	4,492,540	4,213,098	2,997,605	3,659,447	9.83%
YoY %	42.22%	-2.50%	8.15%	6.63%	40.55%	-18.09%	-	-
Horiz. %	184.11%	129.45%	132.78%	122.77%	115.13%	81.91%	100.00%	-
PBT	1,730,607	1,359,094	-821,668	1,018,735	1,331,299	1,195,377	808,295	12.41%
YoY %	27.34%	265.41%	-180.66%	-23.48%	11.37%	47.89%	-	-
Horiz. %	214.11%	168.14%	-101.65%	126.04%	164.70%	147.89%	100.00%	-
Tax	-414,698	-384,061	-241,939	-261,990	-263,305	-336,559	-232,747	9.28%
YoY %	-7.98%	-58.74%	7.65%	0.50%	21.77%	-44.60%	-	-
Horiz. %	178.18%	165.01%	103.95%	112.56%	113.13%	144.60%	100.00%	-
NP	1,315,909	975,033	-1,063,607	756,745	1,067,994	858,818	575,548	13.55%
YoY %	34.96%	191.67%	-240.55%	-29.14%	24.36%	49.22%	-	-
Horiz. %	228.64%	169.41%	-184.80%	131.48%	185.56%	149.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,259,005	912,474	-1,118,140	703,213	1,052,806	840,624	567,295	13.03%
YoY %	37.98%	181.61%	-259.00%	-33.21%	25.24%	48.18%	-	-
Horiz. %	221.93%	160.85%	-197.10%	123.96%	185.58%	148.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.96%	28.26%	-	25.72%	19.78%	28.16%	28.79%	-
YoY %	-15.22%	0.00%	-	30.03%	-29.76%	-2.19%	-	-
Horiz. %	83.22%	98.16%	-	89.34%	68.70%	97.81%	100.00%	-
Total Cost	5,421,509	3,762,281	5,922,475	3,735,795	3,145,104	2,138,787	3,083,899	9.05%
YoY %	44.10%	-36.47%	58.53%	18.78%	47.05%	-30.65%	-	-
Horiz. %	175.80%	122.00%	192.05%	121.14%	101.98%	69.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,966,670	27,881,071	22,324,089	19,298,097	15,552,791	16,756,965	16,351,443	11.37%
YoY %	18.24%	24.89%	15.68%	24.08%	-7.19%	2.48%	-	-
Horiz. %	201.61%	170.51%	136.53%	118.02%	95.12%	102.48%	100.00%	-

	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	2,710,827	3,114,728	507,668	976,006	1,555,279	1,897,473	2,224,686	3.08%
YoY %	-12.97%	513.54%	-47.99%	-37.25%	-18.03%	-14.71%	-	-
Horiz. %	121.85%	140.01%	22.82%	43.87%	69.91%	85.29%	100.00%	-
Div Payout %	215.32%	341.35%	0.00%	138.79%	147.73%	225.72%	392.16%	-
YoY %	-36.92%	0.00%	0.00%	-6.05%	-34.55%	-42.44%	-	-
Horiz. %	54.91%	87.04%	0.00%	35.39%	37.67%	57.56%	100.00%	-

	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	32,966,670	27,881,071	22,324,089	19,298,097	15,552,791	16,756,965	16,351,443	11.37%
YoY %	18.24%	24.89%	15.68%	24.08%	-7.19%	2.48%	-	-
Horiz. %	201.61%	170.51%	136.53%	118.02%	95.12%	102.48%	100.00%	-
NOSH	7,530,075	7,078,929	6,345,856	4,880,034	3,888,197	3,794,946	3,707,810	11.50%
YoY %	6.37%	11.55%	30.04%	25.51%	2.46%	2.35%	-	-
Horiz. %	203.09%	190.92%	171.15%	131.61%	104.87%	102.35%	100.00%	-

	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	19.53%	20.58%	-21.89%	16.84%	25.35%	28.65%	15.73%	-
YoY %	-5.10%	194.02%	-229.99%	-33.57%	-11.52%	82.14%	-	-
Horiz. %	124.16%	130.83%	-139.16%	107.06%	161.16%	182.14%	100.00%	-
ROE	3.82%	3.27%	-5.01%	3.64%	6.77%	5.02%	3.47%	-
YoY %	16.82%	165.27%	-237.64%	-46.23%	34.86%	44.67%	-	-
Horiz. %	110.09%	94.24%	-144.38%	104.90%	195.10%	144.67%	100.00%	-

	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	89.47	66.92	76.57	92.06	108.36	78.99	98.70	-1.49%
YoY %	33.70%	-12.60%	-16.83%	-15.04%	37.18%	-19.97%	-	-
Horiz. %	90.65%	67.80%	77.58%	93.27%	109.79%	80.03%	100.00%	-
EPS	16.72	12.89	-17.62	14.41	21.67	22.15	15.26	1.41%
YoY %	29.71%	173.16%	-222.28%	-33.50%	-2.17%	45.15%	-	-
Horiz. %	109.57%	84.47%	-115.47%	94.43%	142.01%	145.15%	100.00%	-
DPS	36.00	44.00	8.00	20.00	40.00	50.00	60.00	-7.55%
YoY %	-18.18%	450.00%	-60.00%	-50.00%	-20.00%	-16.67%	-	-
Horiz. %	60.00%	73.33%	13.33%	33.33%	66.67%	83.33%	100.00%	-
NAPS	4.378	3.9386	3.5179	3.9545	4.00	4.4156	4.41	-0.11%
YoY %	11.16%	11.96%	-11.04%	-1.14%	-9.41%	0.13%	-	-
Horiz. %	99.27%	89.31%	79.77%	89.67%	90.70%	100.13%	100.00%	-

	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 4,880,034
RPS	55.85	39.27	40.27	37.24	34.92	24.85	30.33	9.83%
YoY %	42.22%	-2.48%	8.14%	6.64%	40.52%	-18.07%	-	-
Horiz. %	184.14%	129.48%	132.77%	122.78%	115.13%	81.93%	100.00%	-
EPS	10.44	7.56	-9.27	5.83	8.73	6.97	4.70	13.04%
YoY %	38.10%	181.55%	-259.01%	-33.22%	25.25%	48.30%	-	-
Horiz. %	222.13%	160.85%	-197.23%	124.04%	185.74%	148.30%	100.00%	-
DPS	22.47	25.82	4.21	8.09	12.89	15.73	18.44	3.08%
YoY %	-12.97%	513.30%	-47.96%	-37.24%	-18.05%	-14.70%	-	-
Horiz. %	121.85%	140.02%	22.83%	43.87%	69.90%	85.30%	100.00%	-
NAPS	2.7326	2.311	1.8504	1.5996	1.2892	1.389	1.3554	11.37%
YoY %	18.24%	24.89%	15.68%	24.08%	-7.19%	2.48%	-	-
Horiz. %	201.61%	170.50%	136.52%	118.02%	95.12%	102.48%	100.00%	-

	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	8.58	7.56	5.90	7.05	12.00	10.70	10.90	-
P/RPS	9.59	11.30	7.71	7.66	11.07	13.55	11.04	-2.14%
YoY %	-15.13%	46.56%	0.65%	-30.80%	-18.30%	22.74%	-	-
Horiz. %	86.87%	102.36%	69.84%	69.38%	100.27%	122.74%	100.00%	-
P/EPS	51.32	58.65	-33.48	48.92	44.32	48.30	71.24	-4.91%
YoY %	-12.50%	275.18%	-168.44%	10.38%	-8.24%	-32.20%	-	-
Horiz. %	72.04%	82.33%	-47.00%	68.67%	62.21%	67.80%	100.00%	-
EY	1.95	1.71	-2.99	2.04	2.26	2.07	1.40	5.22%
YoY %	14.04%	157.19%	-246.57%	-9.73%	9.18%	47.86%	-	-
Horiz. %	139.29%	122.14%	-213.57%	145.71%	161.43%	147.86%	100.00%	-
DY	4.20	5.82	1.36	2.84	3.33	4.67	5.50	-4.05%
YoY %	-27.84%	327.94%	-52.11%	-14.71%	-28.69%	-15.09%	-	-
Horiz. %	76.36%	105.82%	24.73%	51.64%	60.55%	84.91%	100.00%	-
P/NAPS	1.96	1.92	1.68	1.78	3.00	2.42	2.47	-3.49%
YoY %	2.08%	14.29%	-5.62%	-40.67%	23.97%	-2.02%	-	-
Horiz. %	79.35%	77.73%	68.02%	72.06%	121.46%	97.98%	100.00%	-

	31/12/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	23/02/12	20/08/10	25/08/09	27/08/08	29/08/07	24/08/06	01/09/05	-
Price	8.70	8.13	6.52	7.30	11.60	10.80	11.30	-
P/RPS	9.72	12.15	8.52	7.93	10.71	13.67	11.45	-2.48%
YoY %	-20.00%	42.61%	7.44%	-25.96%	-21.65%	19.39%	-	-
Horiz. %	84.89%	106.11%	74.41%	69.26%	93.54%	119.39%	100.00%	-
P/EPS	52.03	63.07	-37.00	50.66	42.84	48.76	73.86	-5.24%
YoY %	-17.50%	270.46%	-173.04%	18.25%	-12.14%	-33.98%	-	-
Horiz. %	70.44%	85.39%	-50.09%	68.59%	58.00%	66.02%	100.00%	-
EY	1.92	1.59	-2.70	1.97	2.33	2.05	1.35	5.56%
YoY %	20.75%	158.89%	-237.06%	-15.45%	13.66%	51.85%	-	-
Horiz. %	142.22%	117.78%	-200.00%	145.93%	172.59%	151.85%	100.00%	-
DY	4.14	5.41	1.23	2.74	3.45	4.63	5.31	-3.75%
YoY %	-23.48%	339.84%	-55.11%	-20.58%	-25.49%	-12.81%	-	-
Horiz. %	77.97%	101.88%	23.16%	51.60%	64.97%	87.19%	100.00%	-
P/NAPS	1.99	2.06	1.85	1.85	2.90	2.45	2.56	-3.79%
YoY %	-3.40%	11.35%	0.00%	-36.21%	18.37%	-4.30%	-	-
Horiz. %	77.73%	80.47%	72.27%	72.27%	113.28%	95.70%	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