Highlights

[MAYBANK] QoQ TTM 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 -     0.12%    YoY -     10.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 36,539,599 35,712,006 34,319,473 33,661,539 33,490,725 33,250,767 32,784,185 7.50%
  QoQ % 2.32% 4.06% 1.95% 0.51% 0.72% 1.42% -
  Horiz. % 111.45% 108.93% 104.68% 102.68% 102.16% 101.42% 100.00%
PBT 9,145,808 9,111,583 8,982,196 9,108,620 8,950,656 8,869,594 8,517,746 4.86%
  QoQ % 0.38% 1.44% -1.39% 1.76% 0.91% 4.13% -
  Horiz. % 107.37% 106.97% 105.45% 106.94% 105.08% 104.13% 100.00%
Tax -2,157,255 -2,200,540 -2,285,194 -2,265,167 -2,103,119 -2,098,261 -2,004,863 5.01%
  QoQ % 1.97% 3.70% -0.88% -7.71% -0.23% -4.66% -
  Horiz. % 107.60% 109.76% 113.98% 112.98% 104.90% 104.66% 100.00%
NP 6,988,553 6,911,043 6,697,002 6,843,453 6,847,537 6,771,333 6,512,883 4.82%
  QoQ % 1.12% 3.20% -2.14% -0.06% 1.13% 3.97% -
  Horiz. % 107.30% 106.11% 102.83% 105.08% 105.14% 103.97% 100.00%
NP to SH 6,815,255 6,716,455 6,517,322 6,655,559 6,647,762 6,552,391 6,280,182 5.61%
  QoQ % 1.47% 3.06% -2.08% 0.12% 1.46% 4.33% -
  Horiz. % 108.52% 106.95% 103.78% 105.98% 105.85% 104.33% 100.00%
Tax Rate 23.59 % 24.15 % 25.44 % 24.87 % 23.50 % 23.66 % 23.54 % 0.14%
  QoQ % -2.32% -5.07% 2.29% 5.83% -0.68% 0.51% -
  Horiz. % 100.21% 102.59% 108.07% 105.65% 99.83% 100.51% 100.00%
Total Cost 29,551,046 28,800,963 27,622,471 26,818,086 26,643,188 26,479,434 26,271,302 8.17%
  QoQ % 2.60% 4.27% 3.00% 0.66% 0.62% 0.79% -
  Horiz. % 112.48% 109.63% 105.14% 102.08% 101.42% 100.79% 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 5,235,797 5,235,797 4,906,783 4,906,783 4,677,287 4,677,287 4,720,732 7.15%
  QoQ % 0.00% 6.71% 0.00% 4.91% 0.00% -0.92% -
  Horiz. % 110.91% 110.91% 103.94% 103.94% 99.08% 99.08% 100.00%
Div Payout % 76.82 % 77.95 % 75.29 % 73.72 % 70.36 % 71.38 % 75.17 % 1.46%
  QoQ % -1.45% 3.53% 2.13% 4.78% -1.43% -5.04% -
  Horiz. % 102.20% 103.70% 100.16% 98.07% 93.60% 94.96% 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 19.13 % 19.35 % 19.51 % 20.33 % 20.45 % 20.36 % 19.87 % -2.50%
  QoQ % -1.14% -0.82% -4.03% -0.59% 0.44% 2.47% -
  Horiz. % 96.28% 97.38% 98.19% 102.32% 102.92% 102.47% 100.00%
ROE 12.27 % 12.69 % 13.07 % 13.75 % 13.80 % 14.27 % 14.10 % -8.86%
  QoQ % -3.31% -2.91% -4.95% -0.36% -3.29% 1.21% -
  Horiz. % 87.02% 90.00% 92.70% 97.52% 97.87% 101.21% 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 392.60 383.71 376.04 373.25 378.28 375.87 376.40 2.85%
  QoQ % 2.32% 2.04% 0.75% -1.33% 0.64% -0.14% -
  Horiz. % 104.30% 101.94% 99.90% 99.16% 100.50% 99.86% 100.00%
EPS 73.23 72.16 71.41 73.80 75.09 74.07 72.10 1.04%
  QoQ % 1.48% 1.05% -3.24% -1.72% 1.38% 2.73% -
  Horiz. % 101.57% 100.08% 99.04% 102.36% 104.15% 102.73% 100.00%
DPS 56.26 56.26 53.76 54.41 52.83 52.87 54.20 2.52%
  QoQ % 0.00% 4.65% -1.19% 2.99% -0.08% -2.45% -
  Horiz. % 103.80% 103.80% 99.19% 100.39% 97.47% 97.55% 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 - 11,241,361
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 325.05 317.68 305.30 299.44 297.92 295.79 291.64 7.51%
  QoQ % 2.32% 4.06% 1.96% 0.51% 0.72% 1.42% -
  Horiz. % 111.46% 108.93% 104.68% 102.67% 102.15% 101.42% 100.00%
EPS 60.63 59.75 57.98 59.21 59.14 58.29 55.87 5.61%
  QoQ % 1.47% 3.05% -2.08% 0.12% 1.46% 4.33% -
  Horiz. % 108.52% 106.94% 103.78% 105.98% 105.85% 104.33% 100.00%
DPS 46.58 46.58 43.65 43.65 41.61 41.61 41.99 7.17%
  QoQ % 0.00% 6.71% 0.00% 4.90% 0.00% -0.90% -
  Horiz. % 110.93% 110.93% 103.95% 103.95% 99.10% 99.10% 100.00%
NAPS 4.9412 4.7065 4.4370 4.3044 4.2861 4.0845 3.9626 15.87%
  QoQ % 4.99% 6.07% 3.08% 0.43% 4.94% 3.08% -
  Horiz. % 124.70% 118.77% 111.97% 108.63% 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 2.38 2.39 2.65 2.63 2.56 2.64 2.61 -5.97%
  QoQ % -0.42% -9.81% 0.76% 2.73% -3.03% 1.15% -
  Horiz. % 91.19% 91.57% 101.53% 100.77% 98.08% 101.15% 100.00%
P/EPS 12.74 12.71 13.95 13.32 12.89 13.42 13.65 -4.50%
  QoQ % 0.24% -8.89% 4.73% 3.34% -3.95% -1.68% -
  Horiz. % 93.33% 93.11% 102.20% 97.58% 94.43% 98.32% 100.00%
EY 7.85 7.87 7.17 7.51 7.76 7.45 7.33 4.68%
  QoQ % -0.25% 9.76% -4.53% -3.22% 4.16% 1.64% -
  Horiz. % 107.09% 107.37% 97.82% 102.46% 105.87% 101.64% 100.00%
DY 6.03 6.13 5.40 5.53 5.46 5.32 5.51 6.20%
  QoQ % -1.63% 13.52% -2.35% 1.28% 2.63% -3.45% -
  Horiz. % 109.44% 111.25% 98.00% 100.36% 99.09% 96.55% 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 2.32 2.39 2.57 2.71 2.64 2.58 2.54 -5.87%
  QoQ % -2.93% -7.00% -5.17% 2.65% 2.33% 1.57% -
  Horiz. % 91.34% 94.09% 101.18% 106.69% 103.94% 101.57% 100.00%
P/EPS 12.44 12.69 13.54 13.69 13.29 13.10 13.24 -4.07%
  QoQ % -1.97% -6.28% -1.10% 3.01% 1.45% -1.06% -
  Horiz. % 93.96% 95.85% 102.27% 103.40% 100.38% 98.94% 100.00%
EY 8.04 7.88 7.38 7.31 7.52 7.64 7.55 4.29%
  QoQ % 2.03% 6.78% 0.96% -2.79% -1.57% 1.19% -
  Horiz. % 106.49% 104.37% 97.75% 96.82% 99.60% 101.19% 100.00%
DY 6.18 6.14 5.56 5.39 5.29 5.45 5.68 5.79%
  QoQ % 0.65% 10.43% 3.15% 1.89% -2.94% -4.05% -
  Horiz. % 108.80% 108.10% 97.89% 94.89% 93.13% 95.95% 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
 
 

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