[MAYBANK] YoY TTM Result on 30-Sep-2007 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

15-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Sep-2007 [#1]

Profit Trend

QoQ- 5.25%

YoY- 24.69%

Quarter Report

Maybank Group FS - Sept07(Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	20,055,958	18,419,000	13,782,085	15,561,305	13,161,985	11,912,723	10,596,832	10.31%
YoY %	8.89%	33.64%	-11.43%	18.23%	10.49%	12.42%	-	-
Horiz. %	189.26%	173.82%	130.06%	146.85%	124.21%	112.42%	100.00%	-
PBT	5,901,032	1,948,732	3,953,742	4,506,967	3,932,296	3,648,169	3,451,151	8.60%
YoY %	202.81%	-50.71%	-12.27%	14.61%	7.79%	5.71%	-	-
Horiz. %	170.99%	56.47%	114.56%	130.59%	113.94%	105.71%	100.00%	-
Tax	-1,559,463	-862,022	-1,132,607	-1,088,058	-1,176,649	-1,012,969	-972,822	7.52%
YoY %	-80.91%	23.89%	-4.09%	7.53%	-16.16%	-4.13%	-	-
Horiz. %	160.30%	88.61%	116.42%	111.85%	120.95%	104.13%	100.00%	-
NP	4,341,569	1,086,710	2,821,135	3,418,909	2,755,647	2,635,200	2,478,329	9.00%
YoY %	299.51%	-61.48%	-17.48%	24.07%	4.57%	6.33%	-	-
Horiz. %	175.18%	43.85%	113.83%	137.95%	111.19%	106.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,208,436	1,001,504	2,764,946	3,345,120	2,682,754	2,620,432	2,478,329	8.48%
YoY %	320.21%	-63.78%	-17.34%	24.69%	2.38%	5.73%	-	-
Horiz. %	169.81%	40.41%	111.56%	134.97%	108.25%	105.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.43%	44.24%	28.65%	24.14%	29.92%	27.77%	28.19%	-
YoY %	-40.26%	54.42%	18.68%	-19.32%	7.74%	-1.49%	-	-
Horiz. %	93.76%	156.94%	101.63%	85.63%	106.14%	98.51%	100.00%	-
Total Cost	15,714,389	17,332,290	10,960,950	12,142,396	10,406,338	9,277,523	8,118,503	10.69%
YoY %	-9.33%	58.13%	-9.73%	16.68%	12.17%	14.28%	-	-
Horiz. %	193.56%	213.49%	135.01%	149.56%	128.18%	114.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,884,116	25,955,863	19,941,107	19,455,794	17,738,551	17,214,872	15,189,782	10.96%
YoY %	15.13%	30.16%	2.49%	9.68%	3.04%	13.33%	-	-
Horiz. %	196.74%	170.88%	131.28%	128.08%	116.78%	113.33%	100.00%	-

	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	5,118,987	507,668	1,560,458	3,770,000	1,897,473	5,628,527	2,158,509	14.20%
YoY %	908.33%	-67.47%	-58.61%	98.69%	-66.29%	160.76%	-	-
Horiz. %	237.15%	23.52%	72.29%	174.66%	87.91%	260.76%	100.00%	-
Div Payout %	121.64%	50.69%	56.44%	112.70%	70.73%	214.79%	87.10%	-
YoY %	139.97%	-10.19%	-49.92%	59.34%	-67.07%	146.60%	-	-
Horiz. %	139.66%	58.20%	64.80%	129.39%	81.21%	246.60%	100.00%	-

	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	29,884,116	25,955,863	19,941,107	19,455,794	17,738,551	17,214,872	15,189,782	10.96%
YoY %	15.13%	30.16%	2.49%	9.68%	3.04%	13.33%	-	-
Horiz. %	196.74%	170.88%	131.28%	128.08%	116.78%	113.33%	100.00%	-
NOSH	7,324,358	7,077,070	4,882,022	3,891,158	3,801,742	3,726,162	3,599,474	11.54%
YoY %	3.49%	44.96%	25.46%	2.35%	2.03%	3.52%	-	-
Horiz. %	203.48%	196.61%	135.63%	108.10%	105.62%	103.52%	100.00%	-

	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	21.65%	5.90%	20.47%	21.97%	20.94%	22.12%	23.39%	-
YoY %	266.95%	-71.18%	-6.83%	4.92%	-5.33%	-5.43%	-	-
Horiz. %	92.56%	25.22%	87.52%	93.93%	89.53%	94.57%	100.00%	-
ROE	14.08%	3.86%	13.87%	17.19%	15.12%	15.22%	16.32%	-
YoY %	264.77%	-72.17%	-19.31%	13.69%	-0.66%	-6.74%	-	-
Horiz. %	86.27%	23.65%	84.99%	105.33%	92.65%	93.26%	100.00%	-

	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	273.83	260.26	282.30	399.91	346.21	319.70	294.40	-1.10%
YoY %	5.21%	-7.81%	-29.41%	15.51%	8.29%	8.59%	-	-
Horiz. %	93.01%	88.40%	95.89%	135.84%	117.60%	108.59%	100.00%	-
EPS	57.46	14.15	56.64	85.97	70.57	70.33	68.85	-2.74%
YoY %	306.08%	-75.02%	-34.12%	21.82%	0.34%	2.15%	-	-
Horiz. %	83.46%	20.55%	82.27%	124.87%	102.50%	102.15%	100.00%	-
DPS	69.89	7.17	31.96	97.50	50.00	151.05	60.00	2.37%
YoY %	874.76%	-77.57%	-67.22%	95.00%	-66.90%	151.75%	-	-
Horiz. %	116.48%	11.95%	53.27%	162.50%	83.33%	251.75%	100.00%	-
NAPS	4.0801	3.6676	4.0846	5.00	4.6659	4.62	4.22	-0.51%
YoY %	11.25%	-10.21%	-18.31%	7.16%	0.99%	9.48%	-	-
Horiz. %	96.68%	86.91%	96.79%	118.48%	110.57%	109.48%	100.00%	-

	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,891,158
RPS	166.24	152.67	114.24	128.99	109.10	98.74	87.84	10.30%
YoY %	8.89%	33.64%	-11.43%	18.23%	10.49%	12.41%	-	-
Horiz. %	189.25%	173.80%	130.05%	146.85%	124.20%	112.41%	100.00%	-
EPS	34.88	8.30	22.92	27.73	22.24	21.72	20.54	8.48%
YoY %	320.24%	-63.79%	-17.35%	24.69%	2.39%	5.74%	-	-
Horiz. %	169.81%	40.41%	111.59%	135.00%	108.28%	105.74%	100.00%	-
DPS	42.43	4.21	12.93	31.25	15.73	46.65	17.89	14.20%
YoY %	907.84%	-67.44%	-58.62%	98.66%	-66.28%	160.76%	-	-
Horiz. %	237.17%	23.53%	72.28%	174.68%	87.93%	260.76%	100.00%	-
NAPS	2.4771	2.1515	1.6529	1.6127	1.4703	1.4269	1.2591	10.96%
YoY %	15.13%	30.17%	2.49%	9.69%	3.04%	13.33%	-	-
Horiz. %	196.74%	170.88%	131.28%	128.08%	116.77%	113.33%	100.00%	-

	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	8.96	6.65	6.90	11.00	11.20	11.60	11.00	-
P/RPS	3.27	2.56	2.44	2.75	3.24	3.63	3.74	-2.04%
YoY %	27.73%	4.92%	-11.27%	-15.12%	-10.74%	-2.94%	-	-
Horiz. %	87.43%	68.45%	65.24%	73.53%	86.63%	97.06%	100.00%	-
P/EPS	15.59	46.99	12.18	12.80	15.87	16.49	15.98	-0.37%
YoY %	-66.82%	285.80%	-4.84%	-19.34%	-3.76%	3.19%	-	-
Horiz. %	97.56%	294.06%	76.22%	80.10%	99.31%	103.19%	100.00%	-
EY	6.41	2.13	8.21	7.82	6.30	6.06	6.26	0.36%
YoY %	200.94%	-74.06%	4.99%	24.13%	3.96%	-3.19%	-	-
Horiz. %	102.40%	34.03%	131.15%	124.92%	100.64%	96.81%	100.00%	-
DY	7.80	1.08	4.63	8.86	4.46	13.02	5.45	5.66%
YoY %	622.22%	-76.67%	-47.74%	98.65%	-65.75%	138.90%	-	-
Horiz. %	143.12%	19.82%	84.95%	162.57%	81.83%	238.90%	100.00%	-
P/NAPS	2.20	1.81	1.69	2.20	2.40	2.51	2.61	-2.59%
YoY %	21.55%	7.10%	-23.18%	-8.33%	-4.38%	-3.83%	-	-
Horiz. %	84.29%	69.35%	64.75%	84.29%	91.95%	96.17%	100.00%	-

	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	12/05/11	12/11/09	11/11/08	15/11/07	14/11/06	17/11/05	08/11/04	-
Price	8.74	6.84	5.50	11.40	11.50	11.00	11.10	-
P/RPS	3.19	2.63	1.95	2.85	3.32	3.44	3.77	-2.53%
YoY %	21.29%	34.87%	-31.58%	-14.16%	-3.49%	-8.75%	-	-
Horiz. %	84.62%	69.76%	51.72%	75.60%	88.06%	91.25%	100.00%	-
P/EPS	15.21	48.33	9.71	13.26	16.30	15.64	16.12	-0.88%
YoY %	-68.53%	397.73%	-26.77%	-18.65%	4.22%	-2.98%	-	-
Horiz. %	94.35%	299.81%	60.24%	82.26%	101.12%	97.02%	100.00%	-
EY	6.57	2.07	10.30	7.54	6.14	6.39	6.20	0.89%
YoY %	217.39%	-79.90%	36.60%	22.80%	-3.91%	3.06%	-	-
Horiz. %	105.97%	33.39%	166.13%	121.61%	99.03%	103.06%	100.00%	-
DY	8.00	1.05	5.81	8.55	4.35	13.73	5.41	6.20%
YoY %	661.90%	-81.93%	-32.05%	96.55%	-68.32%	153.79%	-	-
Horiz. %	147.87%	19.41%	107.39%	158.04%	80.41%	253.79%	100.00%	-
P/NAPS	2.14	1.86	1.35	2.28	2.46	2.38	2.63	-3.12%
YoY %	15.05%	37.78%	-40.79%	-7.32%	3.36%	-9.51%	-	-
Horiz. %	81.37%	70.72%	51.33%	86.69%	93.54%	90.49%	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