Highlights

[MAYBANK] YoY 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 -     -1.63%    YoY -     0.50%
Quarter Report


View:


Show?  YoY % Horiz. %

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 10,922,308 10,941,416 8,935,975 8,759,371 8,588,557 7,925,097 5,720,999 11.37%
  YoY % -0.17% 22.44% 2.02% 1.99% 8.37% 38.53% -
  Horiz. % 190.92% 191.25% 156.20% 153.11% 150.12% 138.53% 100.00%
PBT 2,244,491 1,583,989 2,150,483 2,246,814 2,088,850 2,026,468 1,728,529 4.45%
  YoY % 41.70% -26.34% -4.29% 7.56% 3.08% 17.24% -
  Horiz. % 129.85% 91.64% 124.41% 129.98% 120.85% 117.24% 100.00%
Tax -520,264 -384,687 -529,122 -627,988 -465,940 -546,367 -475,307 1.52%
  YoY % -35.24% 27.30% 15.74% -34.78% 14.72% -14.95% -
  Horiz. % 109.46% 80.93% 111.32% 132.12% 98.03% 114.95% 100.00%
NP 1,724,227 1,199,302 1,621,361 1,618,826 1,622,910 1,480,101 1,253,222 5.46%
  YoY % 43.77% -26.03% 0.16% -0.25% 9.65% 18.10% -
  Horiz. % 137.58% 95.70% 129.38% 129.17% 129.50% 118.10% 100.00%
NP to SH 1,658,440 1,159,941 1,584,534 1,575,531 1,567,734 1,437,906 1,154,316 6.22%
  YoY % 42.98% -26.80% 0.57% 0.50% 9.03% 24.57% -
  Horiz. % 143.67% 100.49% 137.27% 136.49% 135.81% 124.57% 100.00%
Tax Rate 23.18 % 24.29 % 24.60 % 27.95 % 22.31 % 26.96 % 27.50 % -2.81%
  YoY % -4.57% -1.26% -11.99% 25.28% -17.25% -1.96% -
  Horiz. % 84.29% 88.33% 89.45% 101.64% 81.13% 98.04% 100.00%
Total Cost 9,198,081 9,742,114 7,314,614 7,140,545 6,965,647 6,444,996 4,467,777 12.78%
  YoY % -5.58% 33.19% 2.44% 2.51% 8.08% 44.26% -
  Horiz. % 205.88% 218.05% 163.72% 159.82% 155.91% 144.26% 100.00%
Net Worth 69,758,780 62,312,149 56,024,052 48,386,932 44,051,346 35,924,617 31,250,468 14.31%
  YoY % 11.95% 11.22% 15.78% 9.84% 22.62% 14.96% -
  Horiz. % 223.22% 199.40% 179.27% 154.84% 140.96% 114.96% 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 2,375,100 1,967,669 2,269,022 2,164,438 1,934,943 2,467,879 2,376,969 -0.01%
  YoY % 20.71% -13.28% 4.83% 11.86% -21.59% 3.82% -
  Horiz. % 99.92% 82.78% 95.46% 91.06% 81.40% 103.82% 100.00%
Div Payout % 143.21 % 169.64 % 143.20 % 137.38 % 123.42 % 171.63 % 205.92 % -5.87%
  YoY % -15.58% 18.46% 4.24% 11.31% -28.09% -16.65% -
  Horiz. % 69.55% 82.38% 69.54% 66.72% 59.94% 83.35% 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 69,758,780 62,312,149 56,024,052 48,386,932 44,051,346 35,924,617 31,250,468 14.31%
  YoY % 11.95% 11.22% 15.78% 9.84% 22.62% 14.96% -
  Horiz. % 223.22% 199.40% 179.27% 154.84% 140.96% 114.96% 100.00%
NOSH 10,326,525 9,838,346 9,454,260 9,018,494 8,599,747 7,712,124 7,428,030 5.64%
  YoY % 4.96% 4.06% 4.83% 4.87% 11.51% 3.82% -
  Horiz. % 139.02% 132.45% 127.28% 121.41% 115.77% 103.82% 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 15.79 % 10.96 % 18.14 % 18.48 % 18.90 % 18.68 % 21.91 % -5.31%
  YoY % 44.07% -39.58% -1.84% -2.22% 1.18% -14.74% -
  Horiz. % 72.07% 50.02% 82.79% 84.35% 86.26% 85.26% 100.00%
ROE 2.38 % 1.86 % 2.83 % 3.26 % 3.56 % 4.00 % 3.69 % -7.04%
  YoY % 27.96% -34.28% -13.19% -8.43% -11.00% 8.40% -
  Horiz. % 64.50% 50.41% 76.69% 88.35% 96.48% 108.40% 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 105.77 111.21 94.52 97.13 99.87 102.76 77.02 5.42%
  YoY % -4.89% 17.66% -2.69% -2.74% -2.81% 33.42% -
  Horiz. % 137.33% 144.39% 122.72% 126.11% 129.67% 133.42% 100.00%
EPS 16.06 11.79 16.76 17.47 18.23 18.65 15.54 0.55%
  YoY % 36.22% -29.65% -4.06% -4.17% -2.25% 20.01% -
  Horiz. % 103.35% 75.87% 107.85% 112.42% 117.31% 120.01% 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 4.2071 8.20%
  YoY % 6.66% 6.88% 10.45% 4.74% 9.97% 10.72% -
  Horiz. % 160.57% 150.55% 140.85% 127.53% 121.76% 110.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 11,693,337
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 93.41 93.57 76.42 74.91 73.45 67.77 48.93 11.37%
  YoY % -0.17% 22.44% 2.02% 1.99% 8.38% 38.50% -
  Horiz. % 190.91% 191.23% 156.18% 153.10% 150.11% 138.50% 100.00%
EPS 14.18 9.92 13.55 13.47 13.41 12.30 9.87 6.22%
  YoY % 42.94% -26.79% 0.59% 0.45% 9.02% 24.62% -
  Horiz. % 143.67% 100.51% 137.28% 136.47% 135.87% 124.62% 100.00%
DPS 20.31 16.83 19.40 18.51 16.55 21.11 20.33 -0.02%
  YoY % 20.68% -13.25% 4.81% 11.84% -21.60% 3.84% -
  Horiz. % 99.90% 82.78% 95.43% 91.05% 81.41% 103.84% 100.00%
NAPS 5.9657 5.3289 4.7911 4.1380 3.7672 3.0722 2.6725 14.31%
  YoY % 11.95% 11.22% 15.78% 9.84% 22.62% 14.96% -
  Horiz. % 223.23% 199.40% 179.27% 154.84% 140.96% 114.96% 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 9.10 7.32 9.67 10.12 10.41 8.47 11.61 -3.98%
  YoY % 24.32% -24.30% -4.45% -2.79% 22.90% -27.05% -
  Horiz. % 78.38% 63.05% 83.29% 87.17% 89.66% 72.95% 100.00%
P/EPS 59.96 69.04 54.53 56.27 57.05 46.66 57.53 0.69%
  YoY % -13.15% 26.61% -3.09% -1.37% 22.27% -18.89% -
  Horiz. % 104.22% 120.01% 94.79% 97.81% 99.17% 81.11% 100.00%
EY 1.67 1.45 1.83 1.78 1.75 2.14 1.74 -0.68%
  YoY % 15.17% -20.77% 2.81% 1.71% -18.22% 22.99% -
  Horiz. % 95.98% 83.33% 105.17% 102.30% 100.57% 122.99% 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 2.12 -6.35%
  YoY % 10.85% -16.23% -15.85% -9.85% 8.56% -11.79% -
  Horiz. % 67.45% 60.85% 72.64% 86.32% 95.75% 88.21% 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 8.94 7.10 9.15 10.40 10.01 8.70 11.22 -3.71%
  YoY % 25.92% -22.40% -12.02% 3.90% 15.06% -22.46% -
  Horiz. % 79.68% 63.28% 81.55% 92.69% 89.22% 77.54% 100.00%
P/EPS 58.90 67.01 51.61 57.81 54.85 47.95 55.60 0.96%
  YoY % -12.10% 29.84% -10.72% 5.40% 14.39% -13.76% -
  Horiz. % 105.94% 120.52% 92.82% 103.97% 98.65% 86.24% 100.00%
EY 1.70 1.49 1.94 1.73 1.82 2.09 1.80 -0.95%
  YoY % 14.09% -23.20% 12.14% -4.95% -12.92% 16.11% -
  Horiz. % 94.44% 82.78% 107.78% 96.11% 101.11% 116.11% 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 2.05 -6.15%
  YoY % 12.00% -14.38% -22.34% -3.59% 1.56% -6.34% -
  Horiz. % 68.29% 60.98% 71.22% 91.71% 95.12% 93.66% 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
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS