Highlights

[MAYBANK] QoQ Cumulative 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 -     98.37%    YoY -     3.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 9,184,358 35,712,006 26,050,309 17,116,136 8,356,765 33,250,777 24,981,613 -48.71%
  QoQ % -74.28% 37.09% 52.20% 104.82% -74.87% 33.10% -
  Horiz. % 36.76% 142.95% 104.28% 68.51% 33.45% 133.10% 100.00%
PBT 2,242,013 9,111,583 6,680,597 4,454,602 2,207,788 8,869,594 6,567,995 -51.19%
  QoQ % -75.39% 36.39% 49.97% 101.77% -75.11% 35.04% -
  Horiz. % 34.14% 138.73% 101.71% 67.82% 33.61% 135.04% 100.00%
Tax -530,004 -2,200,540 -1,779,906 -1,201,277 -573,289 -2,098,261 -1,592,973 -52.02%
  QoQ % 75.91% -23.63% -48.17% -109.54% 72.68% -31.72% -
  Horiz. % 33.27% 138.14% 111.73% 75.41% 35.99% 131.72% 100.00%
NP 1,712,009 6,911,043 4,900,691 3,253,325 1,634,499 6,771,333 4,975,022 -50.93%
  QoQ % -75.23% 41.02% 50.64% 99.04% -75.86% 36.11% -
  Horiz. % 34.41% 138.91% 98.51% 65.39% 32.85% 136.11% 100.00%
NP to SH 1,700,385 6,716,455 4,785,222 3,177,116 1,601,585 6,552,391 4,820,291 -50.11%
  QoQ % -74.68% 40.36% 50.62% 98.37% -75.56% 35.93% -
  Horiz. % 35.28% 139.34% 99.27% 65.91% 33.23% 135.93% 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 7,472,349 28,800,963 21,149,618 13,862,811 6,722,266 26,479,444 20,006,591 -48.17%
  QoQ % -74.06% 36.18% 52.56% 106.22% -74.61% 32.35% -
  Horiz. % 37.35% 143.96% 105.71% 69.29% 33.60% 132.35% 100.00%
Net Worth 55,545,910 51,490,705 49,185,098 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 2,159,964 2,144,888 - 4,625,318 1,930,175 -
  QoQ % 0.00% 139.03% 0.70% 0.00% 0.00% 139.63% -
  Horiz. % 0.00% 267.49% 111.91% 111.12% 0.00% 239.63% 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 49,185,098 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 3.06 % 13.04 % 9.73 % 6.63 % 3.32 % 14.60 % 10.99 % -57.39%
  QoQ % -76.53% 34.02% 46.76% 99.70% -77.26% 32.85% -
  Horiz. % 27.84% 118.65% 88.54% 60.33% 30.21% 132.85% 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 98.68 394.26 289.45 191.52 94.39 384.60 291.21 -51.43%
  QoQ % -74.97% 36.21% 51.13% 102.90% -75.46% 32.07% -
  Horiz. % 33.89% 135.39% 99.40% 65.77% 32.41% 132.07% 100.00%
EPS 18.27 74.15 53.17 35.55 18.09 75.79 56.19 -52.75%
  QoQ % -75.36% 39.46% 49.56% 96.52% -76.13% 34.88% -
  Horiz. % 32.51% 131.96% 94.63% 63.27% 32.19% 134.88% 100.00%
DPS 0.00 57.00 24.00 24.00 0.00 53.50 22.50 -
  QoQ % 0.00% 137.50% 0.00% 0.00% 0.00% 137.78% -
  Horiz. % 0.00% 253.33% 106.67% 106.67% 0.00% 237.78% 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 80.47 312.88 228.23 149.96 73.22 291.32 218.87 -48.71%
  QoQ % -74.28% 37.09% 52.19% 104.81% -74.87% 33.10% -
  Horiz. % 36.77% 142.95% 104.28% 68.52% 33.45% 133.10% 100.00%
EPS 14.90 58.84 41.92 27.84 14.03 57.41 42.23 -50.10%
  QoQ % -74.68% 40.36% 50.57% 98.43% -75.56% 35.95% -
  Horiz. % 35.28% 139.33% 99.27% 65.92% 33.22% 135.95% 100.00%
DPS 0.00 45.23 18.92 18.79 0.00 40.52 16.91 -
  QoQ % 0.00% 139.06% 0.69% 0.00% 0.00% 139.62% -
  Horiz. % 0.00% 267.47% 111.89% 111.12% 0.00% 239.62% 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 9.45 2.33 3.44 5.13 10.26 2.58 3.38 98.59%
  QoQ % 305.58% -32.27% -32.94% -50.00% 297.67% -23.67% -
  Horiz. % 279.59% 68.93% 101.78% 151.78% 303.55% 76.33% 100.00%
P/EPS 51.07 12.37 18.73 27.65 53.51 13.12 17.51 104.27%
  QoQ % 312.85% -33.96% -32.26% -48.33% 307.85% -25.07% -
  Horiz. % 291.66% 70.65% 106.97% 157.91% 305.60% 74.93% 100.00%
EY 1.96 8.09 5.34 3.62 1.87 7.62 5.71 -51.01%
  QoQ % -75.77% 51.50% 47.51% 93.58% -75.46% 33.45% -
  Horiz. % 34.33% 141.68% 93.52% 63.40% 32.75% 133.45% 100.00%
DY 0.00 6.22 2.41 2.44 0.00 5.38 2.29 -
  QoQ % 0.00% 158.09% -1.23% 0.00% 0.00% 134.93% -
  Horiz. % 0.00% 271.62% 105.24% 106.55% 0.00% 234.93% 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 9.23 2.32 3.34 5.27 10.57 2.52 3.28 99.45%
  QoQ % 297.84% -30.54% -36.62% -50.14% 319.44% -23.17% -
  Horiz. % 281.40% 70.73% 101.83% 160.67% 322.26% 76.83% 100.00%
P/EPS 49.86 12.35 18.19 28.41 55.17 12.80 17.00 105.03%
  QoQ % 303.72% -32.11% -35.97% -48.50% 331.02% -24.71% -
  Horiz. % 293.29% 72.65% 107.00% 167.12% 324.53% 75.29% 100.00%
EY 2.01 8.09 5.50 3.52 1.81 7.81 5.88 -51.14%
  QoQ % -75.15% 47.09% 56.25% 94.48% -76.82% 32.82% -
  Horiz. % 34.18% 137.59% 93.54% 59.86% 30.78% 132.82% 100.00%
DY 0.00 6.22 2.48 2.38 0.00 5.52 2.36 -
  QoQ % 0.00% 150.81% 4.20% 0.00% 0.00% 133.90% -
  Horiz. % 0.00% 263.56% 105.08% 100.85% 0.00% 233.90% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

364  414  578  1135 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.30+0.025 
 PNEPCB 0.36-0.02 
 KTG 0.270.00 
 MESTRON 0.23+0.015 
 QES 0.37+0.015 
 SAMAIDEN 1.96+0.28 
 PA 0.1750.00 
 SCBUILD 0.065+0.01 
 JAKS 0.695+0.025 

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