[MAYBANK] YoY TTM Result on 31-Dec-2008 [#2]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

27-Feb-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Dec-2008 [#2]

Profit Trend

QoQ- 0.13%

YoY- -15.69%

Quarter Report

Maybank Group FS - Dec 08.pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
TTM Result
Revenue	28,609,780	21,039,643	18,360,453	14,510,200	16,103,112	13,326,767	12,606,835	13.43%
YoY %	35.98%	14.59%	26.53%	-9.89%	20.83%	5.71%	-	-
Horiz. %	226.94%	166.89%	145.64%	115.10%	127.73%	105.71%	100.00%	-
PBT	7,492,132	6,270,467	2,388,401	3,880,798	4,406,782	4,146,104	3,586,636	11.99%
YoY %	19.48%	162.54%	-38.46%	-11.94%	6.29%	15.60%	-	-
Horiz. %	208.89%	174.83%	66.59%	108.20%	122.87%	115.60%	100.00%	-
Tax	-1,964,262	-1,650,709	-1,012,979	-1,051,176	-1,090,187	-1,202,984	-1,003,937	10.87%
YoY %	-19.00%	-62.96%	3.63%	3.58%	9.38%	-19.83%	-	-
Horiz. %	195.66%	164.42%	100.90%	104.71%	108.59%	119.83%	100.00%	-
NP	5,527,870	4,619,758	1,375,422	2,829,622	3,316,595	2,943,120	2,582,699	12.41%
YoY %	19.66%	235.88%	-51.39%	-14.68%	12.69%	13.96%	-	-
Horiz. %	214.03%	178.87%	53.26%	109.56%	128.42%	113.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,371,839	4,450,278	1,260,446	2,768,552	3,283,800	2,840,949	2,560,988	12.06%
YoY %	20.71%	253.07%	-54.47%	-15.69%	15.59%	10.93%	-	-
Horiz. %	209.76%	173.77%	49.22%	108.10%	128.22%	110.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.22%	26.33%	42.41%	27.09%	24.74%	29.01%	27.99%	-
YoY %	-0.42%	-37.92%	56.55%	9.50%	-14.72%	3.64%	-	-
Horiz. %	93.68%	94.07%	151.52%	96.78%	88.39%	103.64%	100.00%	-
Total Cost	23,081,910	16,419,885	16,985,031	11,680,578	12,786,517	10,383,647	10,024,136	13.68%
YoY %	40.57%	-3.33%	45.41%	-8.65%	23.14%	3.59%	-	-
Horiz. %	230.26%	163.80%	169.44%	116.52%	127.56%	103.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	35,924,617	31,250,468	26,893,901	19,523,189	15,585,372	17,871,472	16,696,162	12.50%
YoY %	14.96%	16.20%	37.75%	25.27%	-12.79%	7.04%	-	-
Horiz. %	215.17%	187.17%	161.08%	116.93%	93.35%	107.04%	100.00%	-

	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Dividend
Div	5,178,707	4,381,228	1,286,053	976,006	2,820,683	3,431,242	4,087,767	3.70%
YoY %	18.20%	240.67%	31.77%	-65.40%	-17.79%	-16.06%	-	-
Horiz. %	126.69%	107.18%	31.46%	23.88%	69.00%	83.94%	100.00%	-
Div Payout %	96.40%	98.45%	102.03%	35.25%	85.90%	120.78%	159.62%	-
YoY %	-2.08%	-3.51%	189.45%	-58.96%	-28.88%	-24.33%	-	-
Horiz. %	60.39%	61.68%	63.92%	22.08%	53.82%	75.67%	100.00%	-

	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Equity
Net Worth	35,924,617	31,250,468	26,893,901	19,523,189	15,585,372	17,871,472	16,696,162	12.50%
YoY %	14.96%	16.20%	37.75%	25.27%	-12.79%	7.04%	-	-
Horiz. %	215.17%	187.17%	161.08%	116.93%	93.35%	107.04%	100.00%	-
NOSH	7,712,124	7,428,030	7,076,225	4,880,797	3,896,343	3,834,421	3,751,946	11.72%
YoY %	3.82%	4.97%	44.98%	25.27%	1.61%	2.20%	-	-
Horiz. %	205.55%	197.98%	188.60%	130.09%	103.85%	102.20%	100.00%	-

	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Ratio Analysis
NP Margin	19.32%	21.96%	7.49%	19.50%	20.60%	22.08%	20.49%	-
YoY %	-12.02%	193.19%	-61.59%	-5.34%	-6.70%	7.76%	-	-
Horiz. %	94.29%	107.17%	36.55%	95.17%	100.54%	107.76%	100.00%	-
ROE	14.95%	14.24%	4.69%	14.18%	21.07%	15.90%	15.34%	-
YoY %	4.99%	203.62%	-66.93%	-32.70%	32.52%	3.65%	-	-
Horiz. %	97.46%	92.83%	30.57%	92.44%	137.35%	103.65%	100.00%	-

	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Per Share
RPS	370.97	283.25	259.47	297.29	413.29	347.56	336.01	1.53%
YoY %	30.97%	9.16%	-12.72%	-28.07%	18.91%	3.44%	-	-
Horiz. %	110.40%	84.30%	77.22%	88.48%	123.00%	103.44%	100.00%	-
EPS	69.65	59.91	17.81	56.72	84.28	74.09	68.26	0.31%
YoY %	16.26%	236.38%	-68.60%	-32.70%	13.75%	8.54%	-	-
Horiz. %	102.04%	87.77%	26.09%	83.09%	123.47%	108.54%	100.00%	-
DPS	67.15	58.98	18.17	20.00	72.50	90.00	110.00	-7.31%
YoY %	13.85%	224.60%	-9.15%	-72.41%	-19.44%	-18.18%	-	-
Horiz. %	61.05%	53.62%	16.52%	18.18%	65.91%	81.82%	100.00%	-
NAPS	4.6582	4.2071	3.8006	4.00	4.00	4.6608	4.45	0.70%
YoY %	10.72%	10.70%	-4.98%	0.00%	-14.18%	4.74%	-	-
Horiz. %	104.68%	94.54%	85.41%	89.89%	89.89%	104.74%	100.00%	-

	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 4,880,797
RPS	237.14	174.40	152.19	120.27	133.48	110.46	104.50	13.43%
YoY %	35.97%	14.59%	26.54%	-9.90%	20.84%	5.70%	-	-
Horiz. %	226.93%	166.89%	145.64%	115.09%	127.73%	105.70%	100.00%	-
EPS	44.53	36.89	10.45	22.95	27.22	23.55	21.23	12.06%
YoY %	20.71%	253.01%	-54.47%	-15.69%	15.58%	10.93%	-	-
Horiz. %	209.75%	173.76%	49.22%	108.10%	128.21%	110.93%	100.00%	-
DPS	42.93	36.32	10.66	8.09	23.38	28.44	33.88	3.70%
YoY %	18.20%	240.71%	31.77%	-65.40%	-17.79%	-16.06%	-	-
Horiz. %	126.71%	107.20%	31.46%	23.88%	69.01%	83.94%	100.00%	-
NAPS	2.9778	2.5903	2.2292	1.6183	1.2919	1.4814	1.3839	12.50%
YoY %	14.96%	16.20%	37.75%	25.27%	-12.79%	7.05%	-	-
Horiz. %	215.17%	187.17%	161.08%	116.94%	93.35%	107.05%	100.00%	-

	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	-
Price	8.70	8.94	6.86	5.10	11.50	11.80	11.10	-
P/RPS	2.35	3.16	2.64	1.72	2.78	3.40	3.30	-5.08%
YoY %	-25.63%	19.70%	53.49%	-38.13%	-18.24%	3.03%	-	-
Horiz. %	71.21%	95.76%	80.00%	52.12%	84.24%	103.03%	100.00%	-
P/EPS	12.49	14.92	38.51	8.99	13.65	15.93	16.26	-3.97%
YoY %	-16.29%	-61.26%	328.36%	-34.14%	-14.31%	-2.03%	-	-
Horiz. %	76.81%	91.76%	236.84%	55.29%	83.95%	97.97%	100.00%	-
EY	8.01	6.70	2.60	11.12	7.33	6.28	6.15	4.14%
YoY %	19.55%	157.69%	-76.62%	51.71%	16.72%	2.11%	-	-
Horiz. %	130.24%	108.94%	42.28%	180.81%	119.19%	102.11%	100.00%	-
DY	7.72	6.60	2.65	3.92	6.30	7.63	9.91	-3.76%
YoY %	16.97%	149.06%	-32.40%	-37.78%	-17.43%	-23.01%	-	-
Horiz. %	77.90%	66.60%	26.74%	39.56%	63.57%	76.99%	100.00%	-
P/NAPS	1.87	2.12	1.80	1.28	2.88	2.53	2.49	-4.30%
YoY %	-11.79%	17.78%	40.62%	-55.56%	13.83%	1.61%	-	-
Horiz. %	75.10%	85.14%	72.29%	51.41%	115.66%	101.61%	100.00%	-

	30/06/12	30/06/11	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	16/08/12	22/08/11	09/02/10	27/02/09	20/02/08	21/02/07	15/02/06	-
Price	8.94	8.64	6.72	5.10	9.80	13.20	11.00	-
P/RPS	2.41	3.05	2.59	1.72	2.37	3.80	3.27	-4.58%
YoY %	-20.98%	17.76%	50.58%	-27.43%	-37.63%	16.21%	-	-
Horiz. %	73.70%	93.27%	79.20%	52.60%	72.48%	116.21%	100.00%	-
P/EPS	12.83	14.42	37.73	8.99	11.63	17.82	16.12	-3.45%
YoY %	-11.03%	-61.78%	319.69%	-22.70%	-34.74%	10.55%	-	-
Horiz. %	79.59%	89.45%	234.06%	55.77%	72.15%	110.55%	100.00%	-
EY	7.79	6.93	2.65	11.12	8.60	5.61	6.21	3.54%
YoY %	12.41%	161.51%	-76.17%	29.30%	53.30%	-9.66%	-	-
Horiz. %	125.44%	111.59%	42.67%	179.07%	138.49%	90.34%	100.00%	-
DY	7.51	6.83	2.70	3.92	7.40	6.82	10.00	-4.30%
YoY %	9.96%	152.96%	-31.12%	-47.03%	8.50%	-31.80%	-	-
Horiz. %	75.10%	68.30%	27.00%	39.20%	74.00%	68.20%	100.00%	-
P/NAPS	1.92	2.05	1.77	1.28	2.45	2.83	2.47	-3.80%
YoY %	-6.34%	15.82%	38.28%	-47.76%	-13.43%	14.57%	-	-
Horiz. %	77.73%	83.00%	71.66%	51.82%	99.19%	114.57%	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