Highlights

[MAYBANK] QoQ 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 -     -1.63%    YoY -     0.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 9,661,697 8,934,173 8,759,371 8,356,765 8,269,164 8,276,239 7.19%
  QoQ % -4.94% 8.14% 2.00% 4.82% 1.06% -0.09% -
  Horiz. % 110.97% 116.74% 107.95% 105.84% 100.97% 99.91% 100.00%
PBT 2,242,013 2,430,986 2,225,995 2,246,814 2,207,788 2,301,599 2,352,419 -3.16%
  QoQ % -7.77% 9.21% -0.93% 1.77% -4.08% -2.16% -
  Horiz. % 95.31% 103.34% 94.63% 95.51% 93.85% 97.84% 100.00%
Tax -530,004 -420,634 -578,629 -627,988 -573,289 -505,288 -558,602 -3.45%
  QoQ % -26.00% 27.31% 7.86% -9.54% -13.46% 9.54% -
  Horiz. % 94.88% 75.30% 103.59% 112.42% 102.63% 90.46% 100.00%
NP 1,712,009 2,010,352 1,647,366 1,618,826 1,634,499 1,796,311 1,793,817 -3.07%
  QoQ % -14.84% 22.03% 1.76% -0.96% -9.01% 0.14% -
  Horiz. % 95.44% 112.07% 91.84% 90.24% 91.12% 100.14% 100.00%
NP to SH 1,700,385 1,931,233 1,608,106 1,575,531 1,601,585 1,732,100 1,746,343 -1.76%
  QoQ % -11.95% 20.09% 2.07% -1.63% -7.54% -0.82% -
  Horiz. % 97.37% 110.59% 92.08% 90.22% 91.71% 99.18% 100.00%
Tax Rate 23.64 % 17.30 % 25.99 % 27.95 % 25.97 % 21.95 % 23.75 % -0.31%
  QoQ % 36.65% -33.44% -7.01% 7.62% 18.31% -7.58% -
  Horiz. % 99.54% 72.84% 109.43% 117.68% 109.35% 92.42% 100.00%
Total Cost 7,472,349 7,651,345 7,286,807 7,140,545 6,722,266 6,472,853 6,482,422 9.95%
  QoQ % -2.34% 5.00% 2.05% 6.22% 3.85% -0.15% -
  Horiz. % 115.27% 118.03% 112.41% 110.15% 103.70% 99.85% 100.00%
Net Worth 55,545,910 52,907,406 49,877,749 48,386,932 48,182,123 45,915,689 44,545,246 15.87%
  QoQ % 4.99% 6.07% 3.08% 0.43% 4.94% 3.08% -
  Horiz. % 124.70% 118.77% 111.97% 108.62% 108.16% 103.08% 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 - 3,071,358 - 2,164,438 - 2,742,344 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.00% 0.00% 78.93% 0.00% 100.00% -
Div Payout % - % 159.04 % - % 137.38 % - % 158.32 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.45% 0.00% 86.77% 0.00% 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 52,907,406 49,877,749 48,386,932 48,182,123 45,915,689 44,545,246 15.87%
  QoQ % 4.99% 6.07% 3.08% 0.43% 4.94% 3.08% -
  Horiz. % 124.70% 118.77% 111.97% 108.62% 108.16% 103.08% 100.00%
NOSH 9,306,978 9,307,146 9,126,594 9,018,494 8,853,427 8,846,271 8,709,940 4.52%
  QoQ % -0.00% 1.98% 1.20% 1.86% 0.08% 1.57% -
  Horiz. % 106.85% 106.86% 104.78% 103.54% 101.65% 101.57% 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 % 20.81 % 18.44 % 18.48 % 19.56 % 21.72 % 21.67 % -9.56%
  QoQ % -10.43% 12.85% -0.22% -5.52% -9.94% 0.23% -
  Horiz. % 86.02% 96.03% 85.09% 85.28% 90.26% 100.23% 100.00%
ROE 3.06 % 3.65 % 3.22 % 3.26 % 3.32 % 3.77 % 3.92 % -15.23%
  QoQ % -16.16% 13.35% -1.23% -1.81% -11.94% -3.83% -
  Horiz. % 78.06% 93.11% 82.14% 83.16% 84.69% 96.17% 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 98.68 103.81 97.89 97.13 94.39 93.48 95.02 2.55%
  QoQ % -4.94% 6.05% 0.78% 2.90% 0.97% -1.62% -
  Horiz. % 103.85% 109.25% 103.02% 102.22% 99.34% 98.38% 100.00%
EPS 18.27 20.75 17.62 17.47 18.09 19.58 20.05 -6.02%
  QoQ % -11.95% 17.76% 0.86% -3.43% -7.61% -2.34% -
  Horiz. % 91.12% 103.49% 87.88% 87.13% 90.22% 97.66% 100.00%
DPS 0.00 33.00 0.00 24.00 0.00 31.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.45% 0.00% 77.42% 0.00% 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 84.65 78.27 76.74 73.22 72.45 72.51 7.20%
  QoQ % -4.94% 8.15% 1.99% 4.81% 1.06% -0.08% -
  Horiz. % 110.98% 116.74% 107.94% 105.83% 100.98% 99.92% 100.00%
EPS 14.90 16.92 14.09 13.80 14.03 15.18 15.30 -1.75%
  QoQ % -11.94% 20.09% 2.10% -1.64% -7.58% -0.78% -
  Horiz. % 97.39% 110.59% 92.09% 90.20% 91.70% 99.22% 100.00%
DPS 0.00 26.91 0.00 18.96 0.00 24.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.99% 0.00% 78.90% 0.00% 100.00% -
NAPS 4.8665 4.6353 4.3699 4.2393 4.2213 4.0228 3.9027 15.87%
  QoQ % 4.99% 6.07% 3.08% 0.43% 4.93% 3.08% -
  Horiz. % 124.70% 118.77% 111.97% 108.62% 108.16% 103.08% 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 8.83 10.17 10.12 10.26 10.63 10.36 -5.95%
  QoQ % 7.02% -13.18% 0.49% -1.36% -3.48% 2.61% -
  Horiz. % 91.22% 85.23% 98.17% 97.68% 99.03% 102.61% 100.00%
P/EPS 51.07 44.19 56.53 56.27 53.51 50.77 49.08 2.69%
  QoQ % 15.57% -21.83% 0.46% 5.16% 5.40% 3.44% -
  Horiz. % 104.05% 90.04% 115.18% 114.65% 109.03% 103.44% 100.00%
EY 1.96 2.26 1.77 1.78 1.87 1.97 2.04 -2.63%
  QoQ % -13.27% 27.68% -0.56% -4.81% -5.08% -3.43% -
  Horiz. % 96.08% 110.78% 86.76% 87.25% 91.67% 96.57% 100.00%
DY 0.00 3.60 0.00 2.44 0.00 3.12 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.38% 0.00% 78.21% 0.00% 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 8.82 9.88 10.40 10.57 10.38 10.05 -5.52%
  QoQ % 4.65% -10.73% -5.00% -1.61% 1.83% 3.28% -
  Horiz. % 91.84% 87.76% 98.31% 103.48% 105.17% 103.28% 100.00%
P/EPS 49.86 44.14 54.88 57.81 55.17 49.54 47.63 3.10%
  QoQ % 12.96% -19.57% -5.07% 4.79% 11.36% 4.01% -
  Horiz. % 104.68% 92.67% 115.22% 121.37% 115.83% 104.01% 100.00%
EY 2.01 2.27 1.82 1.73 1.81 2.02 2.10 -2.88%
  QoQ % -11.45% 24.73% 5.20% -4.42% -10.40% -3.81% -
  Horiz. % 95.71% 108.10% 86.67% 82.38% 86.19% 96.19% 100.00%
DY 0.00 3.60 0.00 2.38 0.00 3.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.50% 0.00% 74.38% 0.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

44  50  421  2003 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DGB-WC 0.02+0.015 
 TRIVE-OR 0.005-0.095 
 DGB 0.095-0.01 
 DNEX-WD 0.0450.00 
 DNEX 0.24-0.015 
 KNM 0.1850.00 
 PA 0.170.00 
 XOX 0.0950.00 
 KTG 0.25+0.005 
 LIONIND 0.725+0.01 

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