Highlights

[MAYBANK] QoQ Annualized Quarter Result on 2014-06-30 [#2]

Stock [MAYBANK]: MALAYAN BANKING BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -0.81%    YoY -     3.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 36,737,432 35,712,006 34,733,745 34,232,272 33,427,060 33,250,777 33,308,817 6.76%
  QoQ % 2.87% 2.82% 1.46% 2.41% 0.53% -0.17% -
  Horiz. % 110.29% 107.21% 104.28% 102.77% 100.35% 99.83% 100.00%
PBT 8,968,052 9,111,583 8,907,462 8,909,204 8,831,152 8,869,594 8,757,326 1.60%
  QoQ % -1.58% 2.29% -0.02% 0.88% -0.43% 1.28% -
  Horiz. % 102.41% 104.05% 101.71% 101.73% 100.84% 101.28% 100.00%
Tax -2,120,016 -2,200,540 -2,373,208 -2,402,554 -2,293,156 -2,098,261 -2,123,964 -0.12%
  QoQ % 3.66% 7.28% 1.22% -4.77% -9.29% 1.21% -
  Horiz. % 99.81% 103.61% 111.73% 113.12% 107.97% 98.79% 100.00%
NP 6,848,036 6,911,043 6,534,254 6,506,650 6,537,996 6,771,333 6,633,362 2.15%
  QoQ % -0.91% 5.77% 0.42% -0.48% -3.45% 2.08% -
  Horiz. % 103.24% 104.19% 98.51% 98.09% 98.56% 102.08% 100.00%
NP to SH 6,801,540 6,716,455 6,380,296 6,354,232 6,406,340 6,552,391 6,427,054 3.85%
  QoQ % 1.27% 5.27% 0.41% -0.81% -2.23% 1.95% -
  Horiz. % 105.83% 104.50% 99.27% 98.87% 99.68% 101.95% 100.00%
Tax Rate 23.64 % 24.15 % 26.64 % 26.97 % 25.97 % 23.66 % 24.25 % -1.69%
  QoQ % -2.11% -9.35% -1.22% 3.85% 9.76% -2.43% -
  Horiz. % 97.48% 99.59% 109.86% 111.22% 107.09% 97.57% 100.00%
Total Cost 29,889,396 28,800,963 28,199,490 27,725,622 26,889,064 26,479,444 26,675,454 7.89%
  QoQ % 3.78% 2.13% 1.71% 3.11% 1.55% -0.73% -
  Horiz. % 112.05% 107.97% 105.71% 103.94% 100.80% 99.27% 100.00%
Net Worth 55,545,910 51,490,705 49,185,096 47,949,877 48,182,123 44,873,374 43,873,311 17.05%
  QoQ % 7.88% 4.69% 2.58% -0.48% 7.37% 2.28% -
  Horiz. % 126.61% 117.36% 112.11% 109.29% 109.82% 102.28% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 5,163,019 2,879,953 4,289,776 - 4,625,318 2,573,567 -
  QoQ % 0.00% 79.27% -32.86% 0.00% 0.00% 79.72% -
  Horiz. % 0.00% 200.62% 111.91% 166.69% 0.00% 179.72% 100.00%
Div Payout % - % 76.87 % 45.14 % 67.51 % - % 70.59 % 40.04 % -
  QoQ % 0.00% 70.29% -33.14% 0.00% 0.00% 76.30% -
  Horiz. % 0.00% 191.98% 112.74% 168.61% 0.00% 176.30% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 55,545,910 51,490,705 49,185,096 47,949,877 48,182,123 44,873,374 43,873,311 17.05%
  QoQ % 7.88% 4.69% 2.58% -0.48% 7.37% 2.28% -
  Horiz. % 126.61% 117.36% 112.11% 109.29% 109.82% 102.28% 100.00%
NOSH 9,306,978 9,057,929 8,999,853 8,937,035 8,853,427 8,645,455 8,578,556 5.59%
  QoQ % 2.75% 0.65% 0.70% 0.94% 2.41% 0.78% -
  Horiz. % 108.49% 105.59% 104.91% 104.18% 103.20% 100.78% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 18.64 % 19.35 % 18.81 % 19.01 % 19.56 % 20.36 % 19.91 % -4.30%
  QoQ % -3.67% 2.87% -1.05% -2.81% -3.93% 2.26% -
  Horiz. % 93.62% 97.19% 94.48% 95.48% 98.24% 102.26% 100.00%
ROE 12.24 % 13.04 % 12.97 % 13.25 % 13.30 % 14.60 % 14.65 % -11.30%
  QoQ % -6.13% 0.54% -2.11% -0.38% -8.90% -0.34% -
  Horiz. % 83.55% 89.01% 88.53% 90.44% 90.78% 99.66% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 394.73 394.26 385.94 383.04 377.56 384.60 388.28 1.11%
  QoQ % 0.12% 2.16% 0.76% 1.45% -1.83% -0.95% -
  Horiz. % 101.66% 101.54% 99.40% 98.65% 97.24% 99.05% 100.00%
EPS 73.08 74.15 70.89 71.10 72.36 75.79 74.92 -1.65%
  QoQ % -1.44% 4.60% -0.30% -1.74% -4.53% 1.16% -
  Horiz. % 97.54% 98.97% 94.62% 94.90% 96.58% 101.16% 100.00%
DPS 0.00 57.00 32.00 48.00 0.00 53.50 30.00 -
  QoQ % 0.00% 78.12% -33.33% 0.00% 0.00% 78.33% -
  Horiz. % 0.00% 190.00% 106.67% 160.00% 0.00% 178.33% 100.00%
NAPS 5.9682 5.6846 5.4651 5.3653 5.4422 5.1904 5.1143 10.85%
  QoQ % 4.99% 4.02% 1.86% -1.41% 4.85% 1.49% -
  Horiz. % 116.70% 111.15% 106.86% 104.91% 106.41% 101.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 11,413,994
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 321.86 312.88 304.31 299.91 292.86 291.32 291.82 6.76%
  QoQ % 2.87% 2.82% 1.47% 2.41% 0.53% -0.17% -
  Horiz. % 110.29% 107.22% 104.28% 102.77% 100.36% 99.83% 100.00%
EPS 59.59 58.84 55.90 55.67 56.13 57.41 56.31 3.85%
  QoQ % 1.27% 5.26% 0.41% -0.82% -2.23% 1.95% -
  Horiz. % 105.82% 104.49% 99.27% 98.86% 99.68% 101.95% 100.00%
DPS 0.00 45.23 25.23 37.58 0.00 40.52 22.55 -
  QoQ % 0.00% 79.27% -32.86% 0.00% 0.00% 79.69% -
  Horiz. % 0.00% 200.58% 111.88% 166.65% 0.00% 179.69% 100.00%
NAPS 4.8665 4.5112 4.3092 4.2010 4.2213 3.9314 3.8438 17.05%
  QoQ % 7.88% 4.69% 2.58% -0.48% 7.37% 2.28% -
  Horiz. % 126.61% 117.36% 112.11% 109.29% 109.82% 102.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 9.3300 9.1700 9.9600 9.8300 9.6800 9.9400 9.8400 -
P/RPS 2.36 2.33 2.58 2.57 2.56 2.58 2.53 -4.54%
  QoQ % 1.29% -9.69% 0.39% 0.39% -0.78% 1.98% -
  Horiz. % 93.28% 92.09% 101.98% 101.58% 101.19% 101.98% 100.00%
P/EPS 12.77 12.37 14.05 13.83 13.38 13.12 13.13 -1.84%
  QoQ % 3.23% -11.96% 1.59% 3.36% 1.98% -0.08% -
  Horiz. % 97.26% 94.21% 107.01% 105.33% 101.90% 99.92% 100.00%
EY 7.83 8.09 7.12 7.23 7.48 7.62 7.61 1.92%
  QoQ % -3.21% 13.62% -1.52% -3.34% -1.84% 0.13% -
  Horiz. % 102.89% 106.31% 93.56% 95.01% 98.29% 100.13% 100.00%
DY 0.00 6.22 3.21 4.88 0.00 5.38 3.05 -
  QoQ % 0.00% 93.77% -34.22% 0.00% 0.00% 76.39% -
  Horiz. % 0.00% 203.93% 105.25% 160.00% 0.00% 176.39% 100.00%
P/NAPS 1.56 1.61 1.82 1.83 1.78 1.92 1.92 -12.94%
  QoQ % -3.11% -11.54% -0.55% 2.81% -7.29% 0.00% -
  Horiz. % 81.25% 83.85% 94.79% 95.31% 92.71% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 26/11/14 28/08/14 29/05/14 27/02/14 21/11/13 -
Price 9.1100 9.1600 9.6700 10.1000 9.9800 9.7000 9.5500 -
P/RPS 2.31 2.32 2.51 2.64 2.64 2.52 2.46 -4.11%
  QoQ % -0.43% -7.57% -4.92% 0.00% 4.76% 2.44% -
  Horiz. % 93.90% 94.31% 102.03% 107.32% 107.32% 102.44% 100.00%
P/EPS 12.47 12.35 13.64 14.21 13.79 12.80 12.75 -1.47%
  QoQ % 0.97% -9.46% -4.01% 3.05% 7.73% 0.39% -
  Horiz. % 97.80% 96.86% 106.98% 111.45% 108.16% 100.39% 100.00%
EY 8.02 8.09 7.33 7.04 7.25 7.81 7.85 1.44%
  QoQ % -0.87% 10.37% 4.12% -2.90% -7.17% -0.51% -
  Horiz. % 102.17% 103.06% 93.38% 89.68% 92.36% 99.49% 100.00%
DY 0.00 6.22 3.31 4.75 0.00 5.52 3.14 -
  QoQ % 0.00% 87.92% -30.32% 0.00% 0.00% 75.80% -
  Horiz. % 0.00% 198.09% 105.41% 151.27% 0.00% 175.80% 100.00%
P/NAPS 1.53 1.61 1.77 1.88 1.83 1.87 1.87 -12.53%
  QoQ % -4.97% -9.04% -5.85% 2.73% -2.14% 0.00% -
  Horiz. % 81.82% 86.10% 94.65% 100.53% 97.86% 100.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

354  401  598  1138 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.30+0.025 
 PNEPCB 0.36-0.02 
 KTG 0.270.00 
 QES 0.375+0.02 
 MESTRON 0.23+0.015 
 PA 0.1750.00 
 SAMAIDEN 1.98+0.30 
 JAKS 0.69+0.02 
 HSI-HDT 0.075-0.04 

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!
PARTNERS & BROKERS