Highlights

[MAYBANK] YoY 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?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 44,400,754 44,247,638 36,240,666 34,232,272 33,410,728 31,596,032 10,849,081 26.45%
  YoY % 0.35% 22.09% 5.87% 2.46% 5.74% 191.23% -
  Horiz. % 409.26% 407.85% 334.04% 315.53% 307.96% 291.23% 100.00%
PBT 8,987,122 7,030,668 8,784,992 8,909,204 8,431,152 7,842,080 3,304,102 18.13%
  YoY % 27.83% -19.97% -1.39% 5.67% 7.51% 137.34% -
  Horiz. % 272.00% 212.79% 265.88% 269.64% 255.17% 237.34% 100.00%
Tax -2,048,460 -1,730,262 -2,118,252 -2,402,554 -2,068,742 -2,150,538 -864,618 15.45%
  YoY % -18.39% 18.32% 11.83% -16.14% 3.80% -148.73% -
  Horiz. % 236.92% 200.12% 244.99% 277.87% 239.27% 248.73% 100.00%
NP 6,938,662 5,300,406 6,666,740 6,506,650 6,362,410 5,691,542 2,439,484 19.01%
  YoY % 30.91% -20.49% 2.46% 2.27% 11.79% 133.31% -
  Horiz. % 284.43% 217.28% 273.28% 266.72% 260.81% 233.31% 100.00%
NP to SH 6,722,474 5,173,384 6,569,838 6,354,232 6,147,896 5,569,574 2,296,916 19.58%
  YoY % 29.94% -21.26% 3.39% 3.36% 10.38% 142.48% -
  Horiz. % 292.67% 225.23% 286.03% 276.64% 267.66% 242.48% 100.00%
Tax Rate 22.79 % 24.61 % 24.11 % 26.97 % 24.54 % 27.42 % 26.17 % -2.28%
  YoY % -7.40% 2.07% -10.60% 9.90% -10.50% 4.78% -
  Horiz. % 87.08% 94.04% 92.13% 103.06% 93.77% 104.78% 100.00%
Total Cost 37,462,092 38,947,232 29,573,926 27,725,622 27,048,318 25,904,490 8,409,597 28.24%
  YoY % -3.81% 31.69% 6.67% 2.50% 4.42% 208.03% -
  Horiz. % 445.47% 463.13% 351.67% 329.69% 321.64% 308.03% 100.00%
Net Worth 69,268,350 62,033,595 55,584,729 47,949,877 43,605,622 35,750,798 32,552,758 13.40%
  YoY % 11.66% 11.60% 15.92% 9.96% 21.97% 9.82% -
  Horiz. % 212.79% 190.56% 170.75% 147.30% 133.95% 109.82% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 4,716,806 3,917,746 4,502,458 4,289,776 3,830,729 4,911,878 2,318,985 12.55%
  YoY % 20.40% -12.99% 4.96% 11.98% -22.01% 111.81% -
  Horiz. % 203.40% 168.94% 194.16% 184.99% 165.19% 211.81% 100.00%
Div Payout % 70.16 % 75.73 % 68.53 % 67.51 % 62.31 % 88.19 % 100.96 % -5.88%
  YoY % -7.36% 10.51% 1.51% 8.35% -29.35% -12.65% -
  Horiz. % 69.49% 75.01% 67.88% 66.87% 61.72% 87.35% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 69,268,350 62,033,595 55,584,729 47,949,877 43,605,622 35,750,798 32,552,758 13.40%
  YoY % 11.66% 11.60% 15.92% 9.96% 21.97% 9.82% -
  Horiz. % 212.79% 190.56% 170.75% 147.30% 133.95% 109.82% 100.00%
NOSH 10,253,926 9,794,365 9,380,122 8,937,035 8,512,733 7,674,810 7,246,829 5.95%
  YoY % 4.69% 4.42% 4.96% 4.98% 10.92% 5.91% -
  Horiz. % 141.50% 135.15% 129.44% 123.32% 117.47% 105.91% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 15.63 % 11.98 % 18.40 % 19.01 % 19.04 % 18.01 % 22.49 % -5.88%
  YoY % 30.47% -34.89% -3.21% -0.16% 5.72% -19.92% -
  Horiz. % 69.50% 53.27% 81.81% 84.53% 84.66% 80.08% 100.00%
ROE 9.70 % 8.34 % 11.82 % 13.25 % 14.10 % 15.58 % 7.06 % 5.43%
  YoY % 16.31% -29.44% -10.79% -6.03% -9.50% 120.68% -
  Horiz. % 137.39% 118.13% 167.42% 187.68% 199.72% 220.68% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 433.01 451.77 386.36 383.04 392.48 411.68 149.71 19.35%
  YoY % -4.15% 16.93% 0.87% -2.41% -4.66% 174.98% -
  Horiz. % 289.23% 301.76% 258.07% 255.85% 262.16% 274.98% 100.00%
EPS 65.56 52.82 70.04 71.10 72.22 72.56 31.15 13.19%
  YoY % 24.12% -24.59% -1.49% -1.55% -0.47% 132.94% -
  Horiz. % 210.47% 169.57% 224.85% 228.25% 231.85% 232.94% 100.00%
DPS 46.00 40.00 48.00 48.00 45.00 64.00 32.00 6.23%
  YoY % 15.00% -16.67% 0.00% 6.67% -29.69% 100.00% -
  Horiz. % 143.75% 125.00% 150.00% 150.00% 140.62% 200.00% 100.00%
NAPS 6.7553 6.3336 5.9258 5.3653 5.1224 4.6582 4.4920 7.03%
  YoY % 6.66% 6.88% 10.45% 4.74% 9.97% 3.70% -
  Horiz. % 150.39% 141.00% 131.92% 119.44% 114.03% 103.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 11,413,994
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 389.00 387.66 317.51 299.91 292.72 276.82 95.05 26.45%
  YoY % 0.35% 22.09% 5.87% 2.46% 5.74% 191.24% -
  Horiz. % 409.26% 407.85% 334.05% 315.53% 307.96% 291.24% 100.00%
EPS 58.90 45.32 57.56 55.67 53.86 48.80 20.12 19.59%
  YoY % 29.96% -21.26% 3.40% 3.36% 10.37% 142.54% -
  Horiz. % 292.74% 225.25% 286.08% 276.69% 267.69% 242.54% 100.00%
DPS 41.32 34.32 39.45 37.58 33.56 43.03 20.32 12.54%
  YoY % 20.40% -13.00% 4.98% 11.98% -22.01% 111.76% -
  Horiz. % 203.35% 168.90% 194.14% 184.94% 165.16% 211.76% 100.00%
NAPS 6.0687 5.4349 4.8699 4.2010 3.8204 3.1322 2.8520 13.40%
  YoY % 11.66% 11.60% 15.92% 9.96% 21.97% 9.82% -
  Horiz. % 212.79% 190.56% 170.75% 147.30% 133.96% 109.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 9.6300 8.1400 9.1400 9.8300 10.4000 8.7000 8.9400 -
P/RPS 2.22 1.80 2.37 2.57 2.65 2.11 5.97 -15.19%
  YoY % 23.33% -24.05% -7.78% -3.02% 25.59% -64.66% -
  Horiz. % 37.19% 30.15% 39.70% 43.05% 44.39% 35.34% 100.00%
P/EPS 14.69 15.41 13.05 13.83 14.40 11.99 28.21 -10.30%
  YoY % -4.67% 18.08% -5.64% -3.96% 20.10% -57.50% -
  Horiz. % 52.07% 54.63% 46.26% 49.03% 51.05% 42.50% 100.00%
EY 6.81 6.49 7.66 7.23 6.94 8.34 3.55 11.46%
  YoY % 4.93% -15.27% 5.95% 4.18% -16.79% 134.93% -
  Horiz. % 191.83% 182.82% 215.77% 203.66% 195.49% 234.93% 100.00%
DY 4.78 4.91 5.25 4.88 4.33 7.36 3.58 4.93%
  YoY % -2.65% -6.48% 7.58% 12.70% -41.17% 105.59% -
  Horiz. % 133.52% 137.15% 146.65% 136.31% 120.95% 205.59% 100.00%
P/NAPS 1.43 1.29 1.54 1.83 2.03 1.87 1.99 -5.35%
  YoY % 10.85% -16.23% -15.85% -9.85% 8.56% -6.03% -
  Horiz. % 71.86% 64.82% 77.39% 91.96% 102.01% 93.97% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 25/08/16 27/08/15 28/08/14 21/08/13 16/08/12 22/08/11 -
Price 9.4600 7.9000 8.6500 10.1000 10.0000 8.9400 8.6400 -
P/RPS 2.18 1.75 2.24 2.64 2.55 2.17 5.77 -14.96%
  YoY % 24.57% -21.88% -15.15% 3.53% 17.51% -62.39% -
  Horiz. % 37.78% 30.33% 38.82% 45.75% 44.19% 37.61% 100.00%
P/EPS 14.43 14.96 12.35 14.21 13.85 12.32 27.26 -10.05%
  YoY % -3.54% 21.13% -13.09% 2.60% 12.42% -54.81% -
  Horiz. % 52.93% 54.88% 45.30% 52.13% 50.81% 45.19% 100.00%
EY 6.93 6.69 8.10 7.04 7.22 8.12 3.67 11.17%
  YoY % 3.59% -17.41% 15.06% -2.49% -11.08% 121.25% -
  Horiz. % 188.83% 182.29% 220.71% 191.83% 196.73% 221.25% 100.00%
DY 4.86 5.06 5.55 4.75 4.50 7.16 3.70 4.65%
  YoY % -3.95% -8.83% 16.84% 5.56% -37.15% 93.51% -
  Horiz. % 131.35% 136.76% 150.00% 128.38% 121.62% 193.51% 100.00%
P/NAPS 1.40 1.25 1.46 1.88 1.95 1.92 1.92 -5.12%
  YoY % 12.00% -14.38% -22.34% -3.59% 1.56% 0.00% -
  Horiz. % 72.92% 65.10% 76.04% 97.92% 101.56% 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
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

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