[MAYBANK] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

27-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Dec-2013 [#4]

Profit Trend

QoQ- 1.95%

YoY- 14.04%

Quarter Report

Maybank Group FS-Dec 2013 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Annualized Quarter Result
Revenue	34,733,745	34,232,272	33,427,060	33,250,777	33,308,817	33,410,728	32,467,228	4.59%
YoY %	1.46%	2.41%	0.53%	-0.17%	-0.31%	2.91%	-	-
Horiz. %	106.98%	105.44%	102.96%	102.41%	102.59%	102.91%	100.00%	-
PBT	8,907,462	8,909,204	8,831,152	8,869,594	8,757,326	8,431,152	8,506,904	3.11%
YoY %	-0.02%	0.88%	-0.43%	1.28%	3.87%	-0.89%	-	-
Horiz. %	104.71%	104.73%	103.81%	104.26%	102.94%	99.11%	100.00%	-
Tax	-2,373,208	-2,402,554	-2,293,156	-2,098,261	-2,123,964	-2,068,742	-2,273,724	2.89%
YoY %	1.22%	-4.77%	-9.29%	1.21%	-2.67%	9.02%	-	-
Horiz. %	104.38%	105.67%	100.85%	92.28%	93.41%	90.98%	100.00%	-
NP	6,534,254	6,506,650	6,537,996	6,771,333	6,633,362	6,362,410	6,233,180	3.19%
YoY %	0.42%	-0.48%	-3.45%	2.08%	4.26%	2.07%	-	-
Horiz. %	104.83%	104.39%	104.89%	108.63%	106.42%	102.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,380,296	6,354,232	6,406,340	6,552,391	6,427,054	6,147,896	6,024,856	3.89%
YoY %	0.41%	-0.81%	-2.23%	1.95%	4.54%	2.04%	-	-
Horiz. %	105.90%	105.47%	106.33%	108.76%	106.68%	102.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.64%	26.97%	25.97%	23.66%	24.25%	24.54%	26.73%	-
YoY %	-1.22%	3.85%	9.76%	-2.43%	-1.18%	-8.19%	-	-
Horiz. %	99.66%	100.90%	97.16%	88.51%	90.72%	91.81%	100.00%	-
Total Cost	28,199,490	27,725,622	26,889,064	26,479,444	26,675,454	27,048,318	26,234,048	4.92%
YoY %	1.71%	3.11%	1.55%	-0.73%	-1.38%	3.10%	-	-
Horiz. %	107.49%	105.69%	102.50%	100.94%	101.68%	103.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	49,185,096	47,949,877	48,182,123	44,873,374	43,873,311	43,605,622	43,343,055	8.78%
YoY %	2.58%	-0.48%	7.37%	2.28%	0.61%	0.61%	-	-
Horiz. %	113.48%	110.63%	111.16%	103.53%	101.22%	100.61%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	2,879,953	4,289,776	-	4,625,318	2,573,567	3,830,729	-	-
YoY %	-32.86%	0.00%	-	79.72%	-32.82%	0.00%	-	-
Horiz. %	75.18%	111.98%	-	120.74%	67.18%	100.00%	-	-
Div Payout %	45.14%	67.51%	-	70.59%	40.04%	62.31%	-	-
YoY %	-33.14%	0.00%	-	76.30%	-35.74%	0.00%	-	-
Horiz. %	72.44%	108.35%	-	113.29%	64.26%	100.00%	-	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	49,185,096	47,949,877	48,182,123	44,873,374	43,873,311	43,605,622	43,343,055	8.78%
YoY %	2.58%	-0.48%	7.37%	2.28%	0.61%	0.61%	-	-
Horiz. %	113.48%	110.63%	111.16%	103.53%	101.22%	100.61%	100.00%	-
NOSH	8,999,853	8,937,035	8,853,427	8,645,455	8,578,556	8,512,733	8,428,729	4.46%
YoY %	0.70%	0.94%	2.41%	0.78%	0.77%	1.00%	-	-
Horiz. %	106.78%	106.03%	105.04%	102.57%	101.78%	101.00%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	18.81%	19.01%	19.56%	20.36%	19.91%	19.04%	19.20%	-
YoY %	-1.05%	-2.81%	-3.93%	2.26%	4.57%	-0.83%	-	-
Horiz. %	97.97%	99.01%	101.88%	106.04%	103.70%	99.17%	100.00%	-
ROE	12.97%	13.25%	13.30%	14.60%	14.65%	14.10%	13.90%	-
YoY %	-2.11%	-0.38%	-8.90%	-0.34%	3.90%	1.44%	-	-
Horiz. %	93.31%	95.32%	95.68%	105.04%	105.40%	101.44%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	385.94	383.04	377.56	384.60	388.28	392.48	385.20	0.12%
YoY %	0.76%	1.45%	-1.83%	-0.95%	-1.07%	1.89%	-	-
Horiz. %	100.19%	99.44%	98.02%	99.84%	100.80%	101.89%	100.00%	-
EPS	70.89	71.10	72.36	75.79	74.92	72.22	71.48	-0.55%
YoY %	-0.30%	-1.74%	-4.53%	1.16%	3.74%	1.04%	-	-
Horiz. %	99.17%	99.47%	101.23%	106.03%	104.81%	101.04%	100.00%	-
DPS	32.00	48.00	0.00	53.50	30.00	45.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	78.33%	-33.33%	0.00%	-	-
Horiz. %	71.11%	106.67%	0.00%	118.89%	66.67%	100.00%	-	-
NAPS	5.4651	5.3653	5.4422	5.1904	5.1143	5.1224	5.1423	4.13%
YoY %	1.86%	-1.41%	4.85%	1.49%	-0.16%	-0.39%	-	-
Horiz. %	106.28%	104.34%	105.83%	100.94%	99.46%	99.61%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 8,846,271
RPS	287.84	283.69	277.01	275.55	276.03	276.88	269.06	4.59%
YoY %	1.46%	2.41%	0.53%	-0.17%	-0.31%	2.91%	-	-
Horiz. %	106.98%	105.44%	102.95%	102.41%	102.59%	102.91%	100.00%	-
EPS	52.87	52.66	53.09	54.30	53.26	50.95	49.93	3.88%
YoY %	0.40%	-0.81%	-2.23%	1.95%	4.53%	2.04%	-	-
Horiz. %	105.89%	105.47%	106.33%	108.75%	106.67%	102.04%	100.00%	-
DPS	23.87	35.55	0.00	38.33	21.33	31.75	0.00	-
YoY %	-32.86%	0.00%	0.00%	79.70%	-32.82%	0.00%	-	-
Horiz. %	75.18%	111.97%	0.00%	120.72%	67.18%	100.00%	-	-
NAPS	4.076	3.9737	3.9929	3.7187	3.6358	3.6136	3.5919	8.78%
YoY %	2.57%	-0.48%	7.37%	2.28%	0.61%	0.60%	-	-
Horiz. %	113.48%	110.63%	111.16%	103.53%	101.22%	100.60%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	9.96	9.83	9.68	9.94	9.84	10.40	9.35	-
P/RPS	2.58	2.57	2.56	2.58	2.53	2.65	2.43	4.07%
YoY %	0.39%	0.39%	-0.78%	1.98%	-4.53%	9.05%	-	-
Horiz. %	106.17%	105.76%	105.35%	106.17%	104.12%	109.05%	100.00%	-
P/EPS	14.05	13.83	13.38	13.12	13.13	14.40	13.08	4.88%
YoY %	1.59%	3.36%	1.98%	-0.08%	-8.82%	10.09%	-	-
Horiz. %	107.42%	105.73%	102.29%	100.31%	100.38%	110.09%	100.00%	-
EY	7.12	7.23	7.48	7.62	7.61	6.94	7.64	-4.58%
YoY %	-1.52%	-3.34%	-1.84%	0.13%	9.65%	-9.16%	-	-
Horiz. %	93.19%	94.63%	97.91%	99.74%	99.61%	90.84%	100.00%	-
DY	3.21	4.88	0.00	5.38	3.05	4.33	0.00	-
YoY %	-34.22%	0.00%	0.00%	76.39%	-29.56%	0.00%	-	-
Horiz. %	74.13%	112.70%	0.00%	124.25%	70.44%	100.00%	-	-
P/NAPS	1.82	1.83	1.78	1.92	1.92	2.03	1.82	0.00%
YoY %	-0.55%	2.81%	-7.29%	0.00%	-5.42%	11.54%	-	-
Horiz. %	100.00%	100.55%	97.80%	105.49%	105.49%	111.54%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	26/11/14	28/08/14	29/05/14	27/02/14	21/11/13	21/08/13	23/05/13	-
Price	9.67	10.10	9.98	9.70	9.55	10.00	10.08	-
P/RPS	2.51	2.64	2.64	2.52	2.46	2.55	2.62	-2.81%
YoY %	-4.92%	0.00%	4.76%	2.44%	-3.53%	-2.67%	-	-
Horiz. %	95.80%	100.76%	100.76%	96.18%	93.89%	97.33%	100.00%	-
P/EPS	13.64	14.21	13.79	12.80	12.75	13.85	14.10	-2.18%
YoY %	-4.01%	3.05%	7.73%	0.39%	-7.94%	-1.77%	-	-
Horiz. %	96.74%	100.78%	97.80%	90.78%	90.43%	98.23%	100.00%	-
EY	7.33	7.04	7.25	7.81	7.85	7.22	7.09	2.24%
YoY %	4.12%	-2.90%	-7.17%	-0.51%	8.73%	1.83%	-	-
Horiz. %	103.39%	99.29%	102.26%	110.16%	110.72%	101.83%	100.00%	-
DY	3.31	4.75	0.00	5.52	3.14	4.50	0.00	-
YoY %	-30.32%	0.00%	0.00%	75.80%	-30.22%	0.00%	-	-
Horiz. %	73.56%	105.56%	0.00%	122.67%	69.78%	100.00%	-	-
P/NAPS	1.77	1.88	1.83	1.87	1.87	1.95	1.96	-6.56%
YoY %	-5.85%	2.73%	-2.14%	0.00%	-4.10%	-0.51%	-	-
Horiz. %	90.31%	95.92%	93.37%	95.41%	95.41%	99.49%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos