Highlights

[MAYBANK] YoY Cumulative 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 -     93.19%    YoY -     3.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 23,024,391 22,200,377 22,123,819 18,120,333 17,116,136 16,705,364 15,798,016 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 5,166,241 4,493,561 3,515,334 4,392,496 4,454,602 4,215,576 3,921,040 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 -1,271,823 -1,024,230 -865,131 -1,059,126 -1,201,277 -1,034,371 -1,075,269 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 3,894,418 3,469,331 2,650,203 3,333,370 3,253,325 3,181,205 2,845,771 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 3,830,049 3,361,237 2,586,692 3,284,919 3,177,116 3,073,948 2,784,787 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 19,129,973 18,731,046 19,473,616 14,786,963 13,862,811 13,524,159 12,952,245 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 2,730,054 2,358,403 1,958,873 2,251,229 2,144,888 1,915,364 2,455,939 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 5.33 % 4.85 % 4.17 % 5.91 % 6.63 % 7.05 % 7.79 % -6.13%
  YoY % 9.90% 16.31% -29.44% -10.86% -5.96% -9.50% -
  Horiz. % 68.42% 62.26% 53.53% 75.87% 85.11% 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 210.84 216.51 225.88 193.18 191.52 196.24 205.84 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 35.20 32.78 26.41 35.02 35.55 36.11 36.28 -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 25.00 23.00 20.00 24.00 24.00 22.50 32.00 -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 - 11,241,361
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 204.82 197.49 196.81 161.19 152.26 148.61 140.53 6.48%
  YoY % 3.71% 0.35% 22.10% 5.86% 2.46% 5.75% -
  Horiz. % 145.75% 140.53% 140.05% 114.70% 108.35% 105.75% 100.00%
EPS 34.07 29.90 23.01 29.22 28.26 27.34 24.77 5.45%
  YoY % 13.95% 29.94% -21.25% 3.40% 3.37% 10.38% -
  Horiz. % 137.55% 120.71% 92.89% 117.97% 114.09% 110.38% 100.00%
DPS 24.29 20.98 17.43 20.03 19.08 17.04 21.85 1.78%
  YoY % 15.78% 20.37% -12.98% 4.98% 11.97% -22.01% -
  Horiz. % 111.17% 96.02% 79.77% 91.67% 87.32% 77.99% 100.00%
NAPS 6.3919 6.1619 5.5183 4.9447 4.2655 3.8790 3.1803 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 4.27 4.45 3.60 4.73 5.13 5.30 4.23 0.16%
  YoY % -4.04% 23.61% -23.89% -7.80% -3.21% 25.30% -
  Horiz. % 100.95% 105.20% 85.11% 111.82% 121.28% 125.30% 100.00%
P/EPS 25.66 29.38 30.82 26.10 27.65 28.80 23.98 1.13%
  YoY % -12.66% -4.67% 18.08% -5.61% -3.99% 20.10% -
  Horiz. % 107.01% 122.52% 128.52% 108.84% 115.30% 120.10% 100.00%
EY 3.90 3.40 3.24 3.83 3.62 3.47 4.17 -1.11%
  YoY % 14.71% 4.94% -15.40% 5.80% 4.32% -16.79% -
  Horiz. % 93.53% 81.53% 77.70% 91.85% 86.81% 83.21% 100.00%
DY 2.78 2.39 2.46 2.63 2.44 2.16 3.68 -4.56%
  YoY % 16.32% -2.85% -6.46% 7.79% 12.96% -41.30% -
  Horiz. % 75.54% 64.95% 66.85% 71.47% 66.30% 58.70% 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 4.72 4.37 3.50 4.48 5.27 5.10 4.34 1.41%
  YoY % 8.01% 24.86% -21.88% -14.99% 3.33% 17.51% -
  Horiz. % 108.76% 100.69% 80.65% 103.23% 121.43% 117.51% 100.00%
P/EPS 28.40 28.86 29.91 24.70 28.41 27.69 24.64 2.39%
  YoY % -1.59% -3.51% 21.09% -13.06% 2.60% 12.38% -
  Horiz. % 115.26% 117.13% 121.39% 100.24% 115.30% 112.38% 100.00%
EY 3.52 3.47 3.34 4.05 3.52 3.61 4.06 -2.35%
  YoY % 1.44% 3.89% -17.53% 15.06% -2.49% -11.08% -
  Horiz. % 86.70% 85.47% 82.27% 99.75% 86.70% 88.92% 100.00%
DY 2.51 2.43 2.53 2.77 2.38 2.25 3.58 -5.74%
  YoY % 3.29% -3.95% -8.66% 16.39% 5.78% -37.15% -
  Horiz. % 70.11% 67.88% 70.67% 77.37% 66.48% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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!
PARTNERS & BROKERS