Highlights

[MAYBANK] YoY 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?  YoY % Horiz. %

Cumulative 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 22,200,377 22,123,819 18,120,333 17,116,136 16,705,364 15,798,016 10,849,081 12.66%
  YoY % 0.35% 22.09% 5.87% 2.46% 5.74% 45.62% -
  Horiz. % 204.63% 203.92% 167.02% 157.77% 153.98% 145.62% 100.00%
PBT 4,493,561 3,515,334 4,392,496 4,454,602 4,215,576 3,921,040 3,304,102 5.25%
  YoY % 27.83% -19.97% -1.39% 5.67% 7.51% 18.67% -
  Horiz. % 136.00% 106.39% 132.94% 134.82% 127.59% 118.67% 100.00%
Tax -1,024,230 -865,131 -1,059,126 -1,201,277 -1,034,371 -1,075,269 -864,618 2.86%
  YoY % -18.39% 18.32% 11.83% -16.14% 3.80% -24.36% -
  Horiz. % 118.46% 100.06% 122.50% 138.94% 119.63% 124.36% 100.00%
NP 3,469,331 2,650,203 3,333,370 3,253,325 3,181,205 2,845,771 2,439,484 6.04%
  YoY % 30.91% -20.49% 2.46% 2.27% 11.79% 16.65% -
  Horiz. % 142.22% 108.64% 136.64% 133.36% 130.40% 116.65% 100.00%
NP to SH 3,361,237 2,586,692 3,284,919 3,177,116 3,073,948 2,784,787 2,296,916 6.55%
  YoY % 29.94% -21.26% 3.39% 3.36% 10.38% 21.24% -
  Horiz. % 146.34% 112.62% 143.01% 138.32% 133.83% 121.24% 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 18,731,046 19,473,616 14,786,963 13,862,811 13,524,159 12,952,245 8,409,597 14.26%
  YoY % -3.81% 31.69% 6.67% 2.50% 4.42% 54.02% -
  Horiz. % 222.73% 231.56% 175.83% 164.85% 160.82% 154.02% 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 2,358,403 1,958,873 2,251,229 2,144,888 1,915,364 2,455,939 2,318,985 0.28%
  YoY % 20.40% -12.99% 4.96% 11.98% -22.01% 5.91% -
  Horiz. % 101.70% 84.47% 97.08% 92.49% 82.59% 105.91% 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 4.85 % 4.17 % 5.91 % 6.63 % 7.05 % 7.79 % 7.06 % -6.06%
  YoY % 16.31% -29.44% -10.86% -5.96% -9.50% 10.34% -
  Horiz. % 68.70% 59.07% 83.71% 93.91% 99.86% 110.34% 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 216.51 225.88 193.18 191.52 196.24 205.84 149.71 6.34%
  YoY % -4.15% 16.93% 0.87% -2.41% -4.66% 37.49% -
  Horiz. % 144.62% 150.88% 129.04% 127.93% 131.08% 137.49% 100.00%
EPS 32.78 26.41 35.02 35.55 36.11 36.28 31.15 0.85%
  YoY % 24.12% -24.59% -1.49% -1.55% -0.47% 16.47% -
  Horiz. % 105.23% 84.78% 112.42% 114.13% 115.92% 116.47% 100.00%
DPS 23.00 20.00 24.00 24.00 22.50 32.00 32.00 -5.35%
  YoY % 15.00% -16.67% 0.00% 6.67% -29.69% 0.00% -
  Horiz. % 71.88% 62.50% 75.00% 75.00% 70.31% 100.00% 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 194.50 193.83 158.76 149.96 146.36 138.41 95.05 12.66%
  YoY % 0.35% 22.09% 5.87% 2.46% 5.74% 45.62% -
  Horiz. % 204.63% 203.92% 167.03% 157.77% 153.98% 145.62% 100.00%
EPS 29.45 22.66 28.78 27.84 26.93 24.40 20.12 6.55%
  YoY % 29.96% -21.26% 3.38% 3.38% 10.37% 21.27% -
  Horiz. % 146.37% 112.62% 143.04% 138.37% 133.85% 121.27% 100.00%
DPS 20.66 17.16 19.72 18.79 16.78 21.52 20.32 0.28%
  YoY % 20.40% -12.98% 4.95% 11.98% -22.03% 5.91% -
  Horiz. % 101.67% 84.45% 97.05% 92.47% 82.58% 105.91% 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 4.45 3.60 4.73 5.13 5.30 4.23 5.97 -4.78%
  YoY % 23.61% -23.89% -7.80% -3.21% 25.30% -29.15% -
  Horiz. % 74.54% 60.30% 79.23% 85.93% 88.78% 70.85% 100.00%
P/EPS 29.38 30.82 26.10 27.65 28.80 23.98 28.21 0.68%
  YoY % -4.67% 18.08% -5.61% -3.99% 20.10% -14.99% -
  Horiz. % 104.15% 109.25% 92.52% 98.01% 102.09% 85.01% 100.00%
EY 3.40 3.24 3.83 3.62 3.47 4.17 3.55 -0.72%
  YoY % 4.94% -15.40% 5.80% 4.32% -16.79% 17.46% -
  Horiz. % 95.77% 91.27% 107.89% 101.97% 97.75% 117.46% 100.00%
DY 2.39 2.46 2.63 2.44 2.16 3.68 3.58 -6.51%
  YoY % -2.85% -6.46% 7.79% 12.96% -41.30% 2.79% -
  Horiz. % 66.76% 68.72% 73.46% 68.16% 60.34% 102.79% 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 4.37 3.50 4.48 5.27 5.10 4.34 5.77 -4.52%
  YoY % 24.86% -21.88% -14.99% 3.33% 17.51% -24.78% -
  Horiz. % 75.74% 60.66% 77.64% 91.33% 88.39% 75.22% 100.00%
P/EPS 28.86 29.91 24.70 28.41 27.69 24.64 27.26 0.95%
  YoY % -3.51% 21.09% -13.06% 2.60% 12.38% -9.61% -
  Horiz. % 105.87% 109.72% 90.61% 104.22% 101.58% 90.39% 100.00%
EY 3.47 3.34 4.05 3.52 3.61 4.06 3.67 -0.93%
  YoY % 3.89% -17.53% 15.06% -2.49% -11.08% 10.63% -
  Horiz. % 94.55% 91.01% 110.35% 95.91% 98.37% 110.63% 100.00%
DY 2.43 2.53 2.77 2.38 2.25 3.58 3.70 -6.76%
  YoY % -3.95% -8.66% 16.39% 5.78% -37.15% -3.24% -
  Horiz. % 65.68% 68.38% 74.86% 64.32% 60.81% 96.76% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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