Highlights

[MAYBANK] YoY Quarter Result on 2011-06-30 [#2]

Stock [MAYBANK]: MALAYAN BANKING BHD
Announcement Date 22-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     1.03%    YoY -     26.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
Revenue 8,759,371 8,588,557 7,925,097 5,720,999 4,671,338 4,729,885 4,001,770 12.81%
  YoY % 1.99% 8.37% 38.53% 22.47% -1.24% 18.19% -
  Horiz. % 218.89% 214.62% 198.04% 142.96% 116.73% 118.19% 100.00%
PBT 2,246,814 2,088,850 2,026,468 1,728,529 1,399,954 960,285 1,033,229 12.69%
  YoY % 7.56% 3.08% 17.24% 23.47% 45.79% -7.06% -
  Horiz. % 217.46% 202.17% 196.13% 167.29% 135.49% 92.94% 100.00%
Tax -627,988 -465,940 -546,367 -475,307 -376,574 -225,617 -307,048 11.63%
  YoY % -34.78% 14.72% -14.95% -26.22% -66.91% 26.52% -
  Horiz. % 204.52% 151.75% 177.94% 154.80% 122.64% 73.48% 100.00%
NP 1,618,826 1,622,910 1,480,101 1,253,222 1,023,380 734,668 726,181 13.12%
  YoY % -0.25% 9.65% 18.10% 22.46% 39.30% 1.17% -
  Horiz. % 222.92% 223.49% 203.82% 172.58% 140.93% 101.17% 100.00%
NP to SH 1,575,531 1,567,734 1,437,906 1,154,316 993,502 734,560 730,954 12.54%
  YoY % 0.50% 9.03% 24.57% 16.19% 35.25% 0.49% -
  Horiz. % 215.54% 214.48% 196.72% 157.92% 135.92% 100.49% 100.00%
Tax Rate 27.95 % 22.31 % 26.96 % 27.50 % 26.90 % 23.49 % 29.72 % -0.94%
  YoY % 25.28% -17.25% -1.96% 2.23% 14.52% -20.96% -
  Horiz. % 94.04% 75.07% 90.71% 92.53% 90.51% 79.04% 100.00%
Total Cost 7,140,545 6,965,647 6,444,996 4,467,777 3,647,958 3,995,217 3,275,589 12.73%
  YoY % 2.51% 8.08% 44.26% 22.47% -8.69% 21.97% -
  Horiz. % 217.99% 212.65% 196.76% 136.40% 111.37% 121.97% 100.00%
Net Worth 48,386,932 44,051,346 35,924,617 31,250,468 26,893,901 19,523,189 19,431,842 15.06%
  YoY % 9.84% 22.62% 14.96% 16.20% 37.75% 0.47% -
  Horiz. % 249.01% 226.70% 184.88% 160.82% 138.40% 100.47% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
Div 2,164,438 1,934,943 2,467,879 2,376,969 778,384 - 584,451 22.31%
  YoY % 11.86% -21.59% 3.82% 205.37% 0.00% 0.00% -
  Horiz. % 370.34% 331.07% 422.26% 406.70% 133.18% 0.00% 100.00%
Div Payout % 137.38 % 123.42 % 171.63 % 205.92 % 78.35 % - % 79.96 % 8.68%
  YoY % 11.31% -28.09% -16.65% 162.82% 0.00% 0.00% -
  Horiz. % 171.81% 154.35% 214.64% 257.53% 97.99% 0.00% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 48,386,932 44,051,346 35,924,617 31,250,468 26,893,901 19,523,189 19,431,842 15.06%
  YoY % 9.84% 22.62% 14.96% 16.20% 37.75% 0.47% -
  Horiz. % 249.01% 226.70% 184.88% 160.82% 138.40% 100.47% 100.00%
NOSH 9,018,494 8,599,747 7,712,124 7,428,030 7,076,225 4,880,797 3,896,343 13.78%
  YoY % 4.87% 11.51% 3.82% 4.97% 44.98% 25.27% -
  Horiz. % 231.46% 220.71% 197.93% 190.64% 181.61% 125.27% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 18.48 % 18.90 % 18.68 % 21.91 % 21.91 % 15.53 % 18.15 % 0.28%
  YoY % -2.22% 1.18% -14.74% 0.00% 41.08% -14.44% -
  Horiz. % 101.82% 104.13% 102.92% 120.72% 120.72% 85.56% 100.00%
ROE 3.26 % 3.56 % 4.00 % 3.69 % 3.69 % 3.76 % 3.76 % -2.17%
  YoY % -8.43% -11.00% 8.40% 0.00% -1.86% 0.00% -
  Horiz. % 86.70% 94.68% 106.38% 98.14% 98.14% 100.00% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
RPS 97.13 99.87 102.76 77.02 66.01 96.91 102.71 -0.86%
  YoY % -2.74% -2.81% 33.42% 16.68% -31.89% -5.65% -
  Horiz. % 94.57% 97.23% 100.05% 74.99% 64.27% 94.35% 100.00%
EPS 17.47 18.23 18.65 15.54 14.04 13.35 18.76 -1.09%
  YoY % -4.17% -2.25% 20.01% 10.68% 5.17% -28.84% -
  Horiz. % 93.12% 97.17% 99.41% 82.84% 74.84% 71.16% 100.00%
DPS 24.00 22.50 32.00 32.00 11.00 0.00 15.00 7.50%
  YoY % 6.67% -29.69% 0.00% 190.91% 0.00% 0.00% -
  Horiz. % 160.00% 150.00% 213.33% 213.33% 73.33% 0.00% 100.00%
NAPS 5.3653 5.1224 4.6582 4.2071 3.8006 4.0000 4.9872 1.13%
  YoY % 4.74% 9.97% 10.72% 10.70% -4.98% -19.79% -
  Horiz. % 107.58% 102.71% 93.40% 84.36% 76.21% 80.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 11,241,361
30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
RPS 77.92 76.40 70.50 50.89 41.55 42.08 35.60 12.80%
  YoY % 1.99% 8.37% 38.53% 22.48% -1.26% 18.20% -
  Horiz. % 218.88% 214.61% 198.03% 142.95% 116.71% 118.20% 100.00%
EPS 14.02 13.95 12.79 10.27 8.84 6.53 6.50 12.55%
  YoY % 0.50% 9.07% 24.54% 16.18% 35.38% 0.46% -
  Horiz. % 215.69% 214.62% 196.77% 158.00% 136.00% 100.46% 100.00%
DPS 19.25 17.21 21.95 21.14 6.92 0.00 5.20 22.30%
  YoY % 11.85% -21.59% 3.83% 205.49% 0.00% 0.00% -
  Horiz. % 370.19% 330.96% 422.12% 406.54% 133.08% 0.00% 100.00%
NAPS 4.3044 3.9187 3.1958 2.7800 2.3924 1.7367 1.7286 15.07%
  YoY % 9.84% 22.62% 14.96% 16.20% 37.76% 0.47% -
  Horiz. % 249.01% 226.70% 184.88% 160.82% 138.40% 100.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 31/12/09 31/12/08 31/12/07 -
Price 9.8300 10.4000 8.7000 8.9400 6.8600 5.1000 11.5000 -
P/RPS 10.12 10.41 8.47 11.61 10.39 5.26 11.20 -1.55%
  YoY % -2.79% 22.90% -27.05% 11.74% 97.53% -53.04% -
  Horiz. % 90.36% 92.95% 75.62% 103.66% 92.77% 46.96% 100.00%
P/EPS 56.27 57.05 46.66 57.53 48.86 33.89 61.30 -1.31%
  YoY % -1.37% 22.27% -18.89% 17.74% 44.17% -44.71% -
  Horiz. % 91.79% 93.07% 76.12% 93.85% 79.71% 55.29% 100.00%
EY 1.78 1.75 2.14 1.74 2.05 2.95 1.63 1.36%
  YoY % 1.71% -18.22% 22.99% -15.12% -30.51% 80.98% -
  Horiz. % 109.20% 107.36% 131.29% 106.75% 125.77% 180.98% 100.00%
DY 2.44 2.16 3.68 3.58 1.60 0.00 1.30 10.17%
  YoY % 12.96% -41.30% 2.79% 123.75% 0.00% 0.00% -
  Horiz. % 187.69% 166.15% 283.08% 275.38% 123.08% 0.00% 100.00%
P/NAPS 1.83 2.03 1.87 2.12 1.80 1.28 2.31 -3.52%
  YoY % -9.85% 8.56% -11.79% 17.78% 40.62% -44.59% -
  Horiz. % 79.22% 87.88% 80.95% 91.77% 77.92% 55.41% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 31/12/09 31/12/08 31/12/07 CAGR
Date 28/08/14 21/08/13 16/08/12 22/08/11 09/02/10 27/02/09 20/02/08 -
Price 10.1000 10.0000 8.9400 8.6400 6.7200 5.1000 9.8000 -
P/RPS 10.40 10.01 8.70 11.22 10.18 5.26 9.54 1.34%
  YoY % 3.90% 15.06% -22.46% 10.22% 93.54% -44.86% -
  Horiz. % 109.01% 104.93% 91.19% 117.61% 106.71% 55.14% 100.00%
P/EPS 57.81 54.85 47.95 55.60 47.86 33.89 52.24 1.57%
  YoY % 5.40% 14.39% -13.76% 16.17% 41.22% -35.13% -
  Horiz. % 110.66% 105.00% 91.79% 106.43% 91.62% 64.87% 100.00%
EY 1.73 1.82 2.09 1.80 2.09 2.95 1.91 -1.51%
  YoY % -4.95% -12.92% 16.11% -13.88% -29.15% 54.45% -
  Horiz. % 90.58% 95.29% 109.42% 94.24% 109.42% 154.45% 100.00%
DY 2.38 2.25 3.58 3.70 1.64 0.00 1.53 7.03%
  YoY % 5.78% -37.15% -3.24% 125.61% 0.00% 0.00% -
  Horiz. % 155.56% 147.06% 233.99% 241.83% 107.19% 0.00% 100.00%
P/NAPS 1.88 1.95 1.92 2.05 1.77 1.28 1.97 -0.72%
  YoY % -3.59% 1.56% -6.34% 15.82% 38.28% -35.03% -
  Horiz. % 95.43% 98.98% 97.46% 104.06% 89.85% 64.97% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
3. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
4. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
7. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
8. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
PARTNERS & BROKERS