Highlights

[MAYBANK] YoY Annualized Quarter Result on 2015-06-30 [#2]

Stock [MAYBANK]: MALAYAN BANKING BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -3.41%    YoY -     3.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 46,048,782 44,400,754 44,247,638 36,240,666 34,232,272 33,410,728 31,596,032 6.48%
  YoY % 3.71% 0.35% 22.09% 5.87% 2.46% 5.74% -
  Horiz. % 145.74% 140.53% 140.04% 114.70% 108.34% 105.74% 100.00%
PBT 10,332,482 8,987,122 7,030,668 8,784,992 8,909,204 8,431,152 7,842,080 4.70%
  YoY % 14.97% 27.83% -19.97% -1.39% 5.67% 7.51% -
  Horiz. % 131.76% 114.60% 89.65% 112.02% 113.61% 107.51% 100.00%
Tax -2,543,646 -2,048,460 -1,730,262 -2,118,252 -2,402,554 -2,068,742 -2,150,538 2.84%
  YoY % -24.17% -18.39% 18.32% 11.83% -16.14% 3.80% -
  Horiz. % 118.28% 95.25% 80.46% 98.50% 111.72% 96.20% 100.00%
NP 7,788,836 6,938,662 5,300,406 6,666,740 6,506,650 6,362,410 5,691,542 5.37%
  YoY % 12.25% 30.91% -20.49% 2.46% 2.27% 11.79% -
  Horiz. % 136.85% 121.91% 93.13% 117.13% 114.32% 111.79% 100.00%
NP to SH 7,660,098 6,722,474 5,173,384 6,569,838 6,354,232 6,147,896 5,569,574 5.45%
  YoY % 13.95% 29.94% -21.26% 3.39% 3.36% 10.38% -
  Horiz. % 137.53% 120.70% 92.89% 117.96% 114.09% 110.38% 100.00%
Tax Rate 24.62 % 22.79 % 24.61 % 24.11 % 26.97 % 24.54 % 27.42 % -1.78%
  YoY % 8.03% -7.40% 2.07% -10.60% 9.90% -10.50% -
  Horiz. % 89.79% 83.11% 89.75% 87.93% 98.36% 89.50% 100.00%
Total Cost 38,259,946 37,462,092 38,947,232 29,573,926 27,725,622 27,048,318 25,904,490 6.71%
  YoY % 2.13% -3.81% 31.69% 6.67% 2.50% 4.42% -
  Horiz. % 147.70% 144.62% 150.35% 114.17% 107.03% 104.42% 100.00%
Net Worth 71,853,940 69,268,350 62,033,595 55,584,729 47,949,877 43,605,622 35,750,798 12.33%
  YoY % 3.73% 11.66% 11.60% 15.92% 9.96% 21.97% -
  Horiz. % 200.99% 193.75% 173.52% 155.48% 134.12% 121.97% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 5,460,109 4,716,806 3,917,746 4,502,458 4,289,776 3,830,729 4,911,878 1.78%
  YoY % 15.76% 20.40% -12.99% 4.96% 11.98% -22.01% -
  Horiz. % 111.16% 96.03% 79.76% 91.66% 87.33% 77.99% 100.00%
Div Payout % 71.28 % 70.16 % 75.73 % 68.53 % 67.51 % 62.31 % 88.19 % -3.48%
  YoY % 1.60% -7.36% 10.51% 1.51% 8.35% -29.35% -
  Horiz. % 80.83% 79.56% 85.87% 77.71% 76.55% 70.65% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 71,853,940 69,268,350 62,033,595 55,584,729 47,949,877 43,605,622 35,750,798 12.33%
  YoY % 3.73% 11.66% 11.60% 15.92% 9.96% 21.97% -
  Horiz. % 200.99% 193.75% 173.52% 155.48% 134.12% 121.97% 100.00%
NOSH 10,920,218 10,253,926 9,794,365 9,380,122 8,937,035 8,512,733 7,674,810 6.05%
  YoY % 6.50% 4.69% 4.42% 4.96% 4.98% 10.92% -
  Horiz. % 142.29% 133.60% 127.62% 122.22% 116.45% 110.92% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 16.91 % 15.63 % 11.98 % 18.40 % 19.01 % 19.04 % 18.01 % -1.04%
  YoY % 8.19% 30.47% -34.89% -3.21% -0.16% 5.72% -
  Horiz. % 93.89% 86.79% 66.52% 102.17% 105.55% 105.72% 100.00%
ROE 10.66 % 9.70 % 8.34 % 11.82 % 13.25 % 14.10 % 15.58 % -6.13%
  YoY % 9.90% 16.31% -29.44% -10.79% -6.03% -9.50% -
  Horiz. % 68.42% 62.26% 53.53% 75.87% 85.04% 90.50% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 421.68 433.01 451.77 386.36 383.04 392.48 411.68 0.40%
  YoY % -2.62% -4.15% 16.93% 0.87% -2.41% -4.66% -
  Horiz. % 102.43% 105.18% 109.74% 93.85% 93.04% 95.34% 100.00%
EPS 70.40 65.56 52.82 70.04 71.10 72.22 72.56 -0.50%
  YoY % 7.38% 24.12% -24.59% -1.49% -1.55% -0.47% -
  Horiz. % 97.02% 90.35% 72.79% 96.53% 97.99% 99.53% 100.00%
DPS 50.00 46.00 40.00 48.00 48.00 45.00 64.00 -4.03%
  YoY % 8.70% 15.00% -16.67% 0.00% 6.67% -29.69% -
  Horiz. % 78.12% 71.88% 62.50% 75.00% 75.00% 70.31% 100.00%
NAPS 6.5799 6.7553 6.3336 5.9258 5.3653 5.1224 4.6582 5.92%
  YoY % -2.60% 6.66% 6.88% 10.45% 4.74% 9.97% -
  Horiz. % 141.25% 145.02% 135.97% 127.21% 115.18% 109.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 11,413,994
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 403.44 389.00 387.66 317.51 299.91 292.72 276.82 6.48%
  YoY % 3.71% 0.35% 22.09% 5.87% 2.46% 5.74% -
  Horiz. % 145.74% 140.52% 140.04% 114.70% 108.34% 105.74% 100.00%
EPS 67.11 58.90 45.32 57.56 55.67 53.86 48.80 5.45%
  YoY % 13.94% 29.96% -21.26% 3.40% 3.36% 10.37% -
  Horiz. % 137.52% 120.70% 92.87% 117.95% 114.08% 110.37% 100.00%
DPS 47.84 41.32 34.32 39.45 37.58 33.56 43.03 1.78%
  YoY % 15.78% 20.40% -13.00% 4.98% 11.98% -22.01% -
  Horiz. % 111.18% 96.03% 79.76% 91.68% 87.33% 77.99% 100.00%
NAPS 6.2952 6.0687 5.4349 4.8699 4.2010 3.8204 3.1322 12.33%
  YoY % 3.73% 11.66% 11.60% 15.92% 9.96% 21.97% -
  Horiz. % 200.98% 193.75% 173.52% 155.48% 134.12% 121.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 9.0000 9.6300 8.1400 9.1400 9.8300 10.4000 8.7000 -
P/RPS 2.13 2.22 1.80 2.37 2.57 2.65 2.11 0.16%
  YoY % -4.05% 23.33% -24.05% -7.78% -3.02% 25.59% -
  Horiz. % 100.95% 105.21% 85.31% 112.32% 121.80% 125.59% 100.00%
P/EPS 12.83 14.69 15.41 13.05 13.83 14.40 11.99 1.13%
  YoY % -12.66% -4.67% 18.08% -5.64% -3.96% 20.10% -
  Horiz. % 107.01% 122.52% 128.52% 108.84% 115.35% 120.10% 100.00%
EY 7.79 6.81 6.49 7.66 7.23 6.94 8.34 -1.13%
  YoY % 14.39% 4.93% -15.27% 5.95% 4.18% -16.79% -
  Horiz. % 93.41% 81.65% 77.82% 91.85% 86.69% 83.21% 100.00%
DY 5.56 4.78 4.91 5.25 4.88 4.33 7.36 -4.56%
  YoY % 16.32% -2.65% -6.48% 7.58% 12.70% -41.17% -
  Horiz. % 75.54% 64.95% 66.71% 71.33% 66.30% 58.83% 100.00%
P/NAPS 1.37 1.43 1.29 1.54 1.83 2.03 1.87 -5.05%
  YoY % -4.20% 10.85% -16.23% -15.85% -9.85% 8.56% -
  Horiz. % 73.26% 76.47% 68.98% 82.35% 97.86% 108.56% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 30/08/17 25/08/16 27/08/15 28/08/14 21/08/13 16/08/12 -
Price 9.9600 9.4600 7.9000 8.6500 10.1000 10.0000 8.9400 -
P/RPS 2.36 2.18 1.75 2.24 2.64 2.55 2.17 1.41%
  YoY % 8.26% 24.57% -21.88% -15.15% 3.53% 17.51% -
  Horiz. % 108.76% 100.46% 80.65% 103.23% 121.66% 117.51% 100.00%
P/EPS 14.20 14.43 14.96 12.35 14.21 13.85 12.32 2.39%
  YoY % -1.59% -3.54% 21.13% -13.09% 2.60% 12.42% -
  Horiz. % 115.26% 117.13% 121.43% 100.24% 115.34% 112.42% 100.00%
EY 7.04 6.93 6.69 8.10 7.04 7.22 8.12 -2.35%
  YoY % 1.59% 3.59% -17.41% 15.06% -2.49% -11.08% -
  Horiz. % 86.70% 85.34% 82.39% 99.75% 86.70% 88.92% 100.00%
DY 5.02 4.86 5.06 5.55 4.75 4.50 7.16 -5.74%
  YoY % 3.29% -3.95% -8.83% 16.84% 5.56% -37.15% -
  Horiz. % 70.11% 67.88% 70.67% 77.51% 66.34% 62.85% 100.00%
P/NAPS 1.51 1.40 1.25 1.46 1.88 1.95 1.92 -3.92%
  YoY % 7.86% 12.00% -14.38% -22.34% -3.59% 1.56% -
  Horiz. % 78.65% 72.92% 65.10% 76.04% 97.92% 101.56% 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
 
 

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