[MAYBANK] YoY TTM Result on 30-Sep-2011 [#3]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

14-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- 6.74%

YoY- 19.82%

Quarter Report

Maybank Group FS - Sept 11 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	CAGR
TTM Result
Revenue	34,319,473	32,784,185	30,541,527	22,112,066	18,681,786	15,037,794	15,874,500	12.58%
YoY %	4.68%	7.34%	38.12%	18.36%	24.23%	-5.27%	-	-
Horiz. %	216.19%	206.52%	192.39%	139.29%	117.68%	94.73%	100.00%	-
PBT	8,982,196	8,517,746	7,677,158	6,706,607	3,189,646	3,514,694	4,398,634	11.60%
YoY %	5.45%	10.95%	14.47%	110.26%	-9.25%	-20.10%	-	-
Horiz. %	204.20%	193.65%	174.54%	152.47%	72.51%	79.90%	100.00%	-
Tax	-2,285,194	-2,004,863	-1,980,426	-1,774,299	-1,259,836	-943,629	-1,085,045	12.13%
YoY %	-13.98%	-1.23%	-11.62%	-40.84%	-33.51%	13.03%	-	-
Horiz. %	210.61%	184.77%	182.52%	163.52%	116.11%	86.97%	100.00%	-
NP	6,697,002	6,512,883	5,696,732	4,932,308	1,929,810	2,571,065	3,313,589	11.42%
YoY %	2.83%	14.33%	15.50%	155.59%	-24.94%	-22.41%	-	-
Horiz. %	202.11%	196.55%	171.92%	148.85%	58.24%	77.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,517,322	6,280,182	5,545,034	4,750,211	1,787,553	2,513,227	3,277,795	11.14%
YoY %	3.78%	13.26%	16.73%	165.74%	-28.87%	-23.33%	-	-
Horiz. %	198.83%	191.60%	169.17%	144.92%	54.54%	76.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.44%	23.54%	25.80%	26.46%	39.50%	26.85%	24.67%	-
YoY %	8.07%	-8.76%	-2.49%	-33.01%	47.11%	8.84%	-	-
Horiz. %	103.12%	95.42%	104.58%	107.26%	160.11%	108.84%	100.00%	-
Total Cost	27,622,471	26,271,302	24,844,795	17,179,758	16,751,976	12,466,729	12,560,911	12.88%
YoY %	5.14%	5.74%	44.62%	2.55%	34.37%	-0.75%	-	-
Horiz. %	219.91%	209.15%	197.79%	136.77%	133.37%	99.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	49,877,749	44,545,246	37,136,383	29,916,045	26,919,593	19,525,973	19,778,989	15.28%
YoY %	11.97%	19.95%	24.14%	11.13%	37.87%	-1.28%	-	-
Horiz. %	252.18%	225.21%	187.76%	151.25%	136.10%	98.72%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	4,906,783	4,720,732	5,178,707	4,381,228	1,286,053	976,006	2,820,683	8.88%
YoY %	3.94%	-8.84%	18.20%	240.67%	31.77%	-65.40%	-	-
Horiz. %	173.96%	167.36%	183.60%	155.33%	45.59%	34.60%	100.00%	-
Div Payout %	75.29%	75.17%	93.39%	92.23%	71.94%	38.83%	86.05%	-
YoY %	0.16%	-19.51%	1.26%	28.20%	85.27%	-54.88%	-	-
Horiz. %	87.50%	87.36%	108.53%	107.18%	83.60%	45.12%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	49,877,749	44,545,246	37,136,383	29,916,045	26,919,593	19,525,973	19,778,989	15.28%
YoY %	11.97%	19.95%	24.14%	11.13%	37.87%	-1.28%	-	-
Horiz. %	252.18%	225.21%	187.76%	151.25%	136.10%	98.72%	100.00%	-
NOSH	9,126,594	8,709,940	7,852,903	7,479,011	7,076,840	4,881,493	4,887,925	10.07%
YoY %	4.78%	10.91%	5.00%	5.68%	44.97%	-0.13%	-	-
Horiz. %	186.72%	178.19%	160.66%	153.01%	144.78%	99.87%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	19.51%	19.87%	18.65%	22.31%	10.33%	17.10%	20.87%	-
YoY %	-1.81%	6.54%	-16.41%	115.97%	-39.59%	-18.06%	-	-
Horiz. %	93.48%	95.21%	89.36%	106.90%	49.50%	81.94%	100.00%	-
ROE	13.07%	14.10%	14.93%	15.88%	6.64%	12.87%	16.57%	-
YoY %	-7.30%	-5.56%	-5.98%	139.16%	-48.41%	-22.33%	-	-
Horiz. %	78.88%	85.09%	90.10%	95.84%	40.07%	77.67%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	376.04	376.40	388.92	295.65	263.98	308.06	324.77	2.27%
YoY %	-0.10%	-3.22%	31.55%	12.00%	-14.31%	-5.15%	-	-
Horiz. %	115.79%	115.90%	119.75%	91.03%	81.28%	94.85%	100.00%	-
EPS	71.41	72.10	70.61	63.51	25.26	51.48	67.06	0.97%
YoY %	-0.96%	2.11%	11.18%	151.43%	-50.93%	-23.23%	-	-
Horiz. %	106.49%	107.52%	105.29%	94.71%	37.67%	76.77%	100.00%	-
DPS	53.76	54.20	65.95	58.58	18.17	20.00	57.71	-1.08%
YoY %	-0.81%	-17.82%	12.58%	222.40%	-9.15%	-65.34%	-	-
Horiz. %	93.16%	93.92%	114.28%	101.51%	31.49%	34.66%	100.00%	-
NAPS	5.4651	5.1143	4.729	4.00	3.8039	4.00	4.0465	4.72%
YoY %	6.86%	8.15%	18.23%	5.16%	-4.90%	-1.15%	-	-
Horiz. %	135.06%	126.39%	116.87%	98.85%	94.00%	98.85%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 7,479,011
RPS	284.41	271.69	253.10	183.24	154.82	124.62	131.55	12.58%
YoY %	4.68%	7.34%	38.12%	18.36%	24.23%	-5.27%	-	-
Horiz. %	216.20%	206.53%	192.40%	139.29%	117.69%	94.73%	100.00%	-
EPS	54.01	52.04	45.95	39.37	14.81	20.83	27.16	11.14%
YoY %	3.79%	13.25%	16.71%	165.83%	-28.90%	-23.31%	-	-
Horiz. %	198.86%	191.61%	169.18%	144.96%	54.53%	76.69%	100.00%	-
DPS	40.66	39.12	42.92	36.31	10.66	8.09	23.38	8.88%
YoY %	3.94%	-8.85%	18.20%	240.62%	31.77%	-65.40%	-	-
Horiz. %	173.91%	167.32%	183.58%	155.30%	45.59%	34.60%	100.00%	-
NAPS	4.1334	3.6915	3.0775	2.4792	2.2309	1.6181	1.6391	15.28%
YoY %	11.97%	19.95%	24.13%	11.13%	37.87%	-1.28%	-	-
Horiz. %	252.17%	225.22%	187.76%	151.25%	136.11%	98.72%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	31/03/10	31/03/09	31/03/08	-
Price	9.96	9.84	9.01	8.00	7.47	3.86	8.45	-
P/RPS	2.65	2.61	2.32	2.71	2.83	1.25	2.60	0.29%
YoY %	1.53%	12.50%	-14.39%	-4.24%	126.40%	-51.92%	-	-
Horiz. %	101.92%	100.38%	89.23%	104.23%	108.85%	48.08%	100.00%	-
P/EPS	13.95	13.65	12.76	12.60	29.57	7.50	12.60	1.57%
YoY %	2.20%	6.97%	1.27%	-57.39%	294.27%	-40.48%	-	-
Horiz. %	110.71%	108.33%	101.27%	100.00%	234.68%	59.52%	100.00%	-
EY	7.17	7.33	7.84	7.94	3.38	13.34	7.94	-1.55%
YoY %	-2.18%	-6.51%	-1.26%	134.91%	-74.66%	68.01%	-	-
Horiz. %	90.30%	92.32%	98.74%	100.00%	42.57%	168.01%	100.00%	-
DY	5.40	5.51	7.32	7.32	2.43	5.18	6.83	-3.54%
YoY %	-2.00%	-24.73%	0.00%	201.23%	-53.09%	-24.16%	-	-
Horiz. %	79.06%	80.67%	107.17%	107.17%	35.58%	75.84%	100.00%	-
P/NAPS	1.82	1.92	1.91	2.00	1.96	0.97	2.09	-2.10%
YoY %	-5.21%	0.52%	-4.50%	2.04%	102.06%	-53.59%	-	-
Horiz. %	87.08%	91.87%	91.39%	95.69%	93.78%	46.41%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	26/11/14	21/11/13	09/11/12	14/11/11	13/05/10	21/05/09	14/05/08	-
Price	9.67	9.55	9.02	8.25	7.72	5.20	7.80	-
P/RPS	2.57	2.54	2.32	2.79	2.92	1.69	2.40	1.05%
YoY %	1.18%	9.48%	-16.85%	-4.45%	72.78%	-29.58%	-	-
Horiz. %	107.08%	105.83%	96.67%	116.25%	121.67%	70.42%	100.00%	-
P/EPS	13.54	13.24	12.77	12.99	30.56	10.10	11.63	2.36%
YoY %	2.27%	3.68%	-1.69%	-57.49%	202.57%	-13.16%	-	-
Horiz. %	116.42%	113.84%	109.80%	111.69%	262.77%	86.84%	100.00%	-
EY	7.38	7.55	7.83	7.70	3.27	9.90	8.60	-2.32%
YoY %	-2.25%	-3.58%	1.69%	135.47%	-66.97%	15.12%	-	-
Horiz. %	85.81%	87.79%	91.05%	89.53%	38.02%	115.12%	100.00%	-
DY	5.56	5.68	7.31	7.10	2.35	3.85	7.40	-4.30%
YoY %	-2.11%	-22.30%	2.96%	202.13%	-38.96%	-47.97%	-	-
Horiz. %	75.14%	76.76%	98.78%	95.95%	31.76%	52.03%	100.00%	-
P/NAPS	1.77	1.87	1.91	2.06	2.03	1.30	1.93	-1.32%
YoY %	-5.35%	-2.09%	-7.28%	1.48%	56.15%	-32.64%	-	-
Horiz. %	91.71%	96.89%	98.96%	106.74%	105.18%	67.36%	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