[MAYBANK] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

23-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 15.4%

YoY- -1.36%

Quarter Report

Maybank Group FS-December 2016 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Annualized Quarter Result
Revenue	45,059,564	44,400,754	45,112,276	44,657,902	44,549,721	44,247,638	44,729,612	0.49%
YoY %	1.48%	-1.58%	1.02%	0.24%	0.68%	-1.08%	-	-
Horiz. %	100.74%	99.26%	100.86%	99.84%	99.60%	98.92%	100.00%	-
PBT	9,562,597	8,987,122	8,996,280	8,844,450	7,961,926	7,030,668	7,725,380	15.26%
YoY %	6.40%	-0.10%	1.72%	11.08%	13.25%	-8.99%	-	-
Horiz. %	123.78%	116.33%	116.45%	114.49%	103.06%	91.01%	100.00%	-
Tax	-2,168,210	-2,048,460	-2,015,864	-1,880,558	-1,943,501	-1,730,262	-1,921,776	8.36%
YoY %	-5.85%	-1.62%	-7.19%	3.24%	-12.32%	9.97%	-	-
Horiz. %	112.82%	106.59%	104.90%	97.86%	101.13%	90.03%	100.00%	-
NP	7,394,386	6,938,662	6,980,416	6,963,892	6,018,425	5,300,406	5,803,604	17.50%
YoY %	6.57%	-0.60%	0.24%	15.71%	13.55%	-8.67%	-	-
Horiz. %	127.41%	119.56%	120.28%	119.99%	103.70%	91.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,184,590	6,722,474	6,811,188	6,742,992	5,843,192	5,173,384	5,707,004	16.57%
YoY %	6.87%	-1.30%	1.01%	15.40%	12.95%	-9.35%	-	-
Horiz. %	125.89%	117.79%	119.35%	118.15%	102.39%	90.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.67%	22.79%	22.41%	21.26%	24.41%	24.61%	24.88%	-
YoY %	-0.53%	1.70%	5.41%	-12.90%	-0.81%	-1.09%	-	-
Horiz. %	91.12%	91.60%	90.07%	85.45%	98.11%	98.91%	100.00%	-
Total Cost	37,665,177	37,462,092	38,131,860	37,694,010	38,531,296	38,947,232	38,926,008	-2.16%
YoY %	0.54%	-1.76%	1.16%	-2.17%	-1.07%	0.05%	-	-
Horiz. %	96.76%	96.24%	97.96%	96.84%	98.99%	100.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	70,446,256	69,268,350	70,457,936	66,810,691	64,729,291	62,033,595	61,977,906	8.90%
YoY %	1.70%	-1.69%	5.46%	3.22%	4.35%	0.09%	-	-
Horiz. %	113.66%	111.76%	113.68%	107.80%	104.44%	100.09%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	3,174,746	4,716,806	-	5,168,567	2,629,107	3,917,746	-	-
YoY %	-32.69%	0.00%	-	96.59%	-32.89%	0.00%	-	-
Horiz. %	81.04%	120.40%	-	131.93%	67.11%	100.00%	-	-
Div Payout %	44.19%	70.16%	-	76.65%	44.99%	75.73%	-	-
YoY %	-37.02%	0.00%	-	70.37%	-40.59%	0.00%	-	-
Horiz. %	58.35%	92.64%	-	101.21%	59.41%	100.00%	-	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	70,446,256	69,268,350	70,457,936	66,810,691	64,729,291	62,033,595	61,977,906	8.90%
YoY %	1.70%	-1.69%	5.46%	3.22%	4.35%	0.09%	-	-
Horiz. %	113.66%	111.76%	113.68%	107.80%	104.44%	100.09%	100.00%	-
NOSH	10,352,435	10,253,926	10,178,105	9,939,552	9,859,154	9,794,365	9,745,566	4.10%
YoY %	0.96%	0.74%	2.40%	0.82%	0.66%	0.50%	-	-
Horiz. %	106.23%	105.22%	104.44%	101.99%	101.17%	100.50%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	16.41%	15.63%	15.47%	15.59%	13.51%	11.98%	12.97%	-
YoY %	4.99%	1.03%	-0.77%	15.40%	12.77%	-7.63%	-	-
Horiz. %	126.52%	120.51%	119.28%	120.20%	104.16%	92.37%	100.00%	-
ROE	10.20%	9.70%	9.67%	10.09%	9.03%	8.34%	9.21%	-
YoY %	5.15%	0.31%	-4.16%	11.74%	8.27%	-9.45%	-	-
Horiz. %	110.75%	105.32%	104.99%	109.55%	98.05%	90.55%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	435.26	433.01	443.23	449.29	451.86	451.77	458.97	-3.47%
YoY %	0.52%	-2.31%	-1.35%	-0.57%	0.02%	-1.57%	-	-
Horiz. %	94.83%	94.34%	96.57%	97.89%	98.45%	98.43%	100.00%	-
EPS	69.40	65.56	66.92	67.84	59.27	52.82	58.56	11.97%
YoY %	5.86%	-2.03%	-1.36%	14.46%	12.21%	-9.80%	-	-
Horiz. %	118.51%	111.95%	114.28%	115.85%	101.21%	90.20%	100.00%	-
DPS	30.67	46.00	0.00	52.00	26.67	40.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	94.98%	-33.32%	0.00%	-	-
Horiz. %	76.68%	115.00%	0.00%	130.00%	66.68%	100.00%	-	-
NAPS	6.8048	6.7553	6.9225	6.7217	6.5654	6.3336	6.3596	4.60%
YoY %	0.73%	-2.42%	2.99%	2.38%	3.66%	-0.41%	-	-
Horiz. %	107.00%	106.22%	108.85%	105.69%	103.24%	99.59%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 10,179,378
RPS	373.50	368.03	373.93	370.17	369.27	366.77	370.76	0.49%
YoY %	1.49%	-1.58%	1.02%	0.24%	0.68%	-1.08%	-	-
Horiz. %	100.74%	99.26%	100.86%	99.84%	99.60%	98.92%	100.00%	-
EPS	59.55	55.72	56.46	55.89	48.43	42.88	47.30	16.57%
YoY %	6.87%	-1.31%	1.02%	15.40%	12.94%	-9.34%	-	-
Horiz. %	125.90%	117.80%	119.37%	118.16%	102.39%	90.66%	100.00%	-
DPS	26.32	39.10	0.00	42.84	21.79	32.47	0.00	-
YoY %	-32.69%	0.00%	0.00%	96.60%	-32.89%	0.00%	-	-
Horiz. %	81.06%	120.42%	0.00%	131.94%	67.11%	100.00%	-	-
NAPS	5.8392	5.7416	5.8402	5.5379	5.3654	5.1419	5.1373	8.90%
YoY %	1.70%	-1.69%	5.46%	3.22%	4.35%	0.09%	-	-
Horiz. %	113.66%	111.76%	113.68%	107.80%	104.44%	100.09%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	9.53	9.63	8.92	8.20	7.50	8.14	9.02	-
P/RPS	2.19	2.22	2.01	1.83	1.66	1.80	1.97	7.30%
YoY %	-1.35%	10.45%	9.84%	10.24%	-7.78%	-8.63%	-	-
Horiz. %	111.17%	112.69%	102.03%	92.89%	84.26%	91.37%	100.00%	-
P/EPS	13.73	14.69	13.33	12.09	12.65	15.41	15.40	-7.36%
YoY %	-6.54%	10.20%	10.26%	-4.43%	-17.91%	0.06%	-	-
Horiz. %	89.16%	95.39%	86.56%	78.51%	82.14%	100.06%	100.00%	-
EY	7.28	6.81	7.50	8.27	7.90	6.49	6.49	7.95%
YoY %	6.90%	-9.20%	-9.31%	4.68%	21.73%	0.00%	-	-
Horiz. %	112.17%	104.93%	115.56%	127.43%	121.73%	100.00%	100.00%	-
DY	3.22	4.78	0.00	6.34	3.56	4.91	0.00	-
YoY %	-32.64%	0.00%	0.00%	78.09%	-27.49%	0.00%	-	-
Horiz. %	65.58%	97.35%	0.00%	129.12%	72.51%	100.00%	-	-
P/NAPS	1.40	1.43	1.29	1.22	1.14	1.29	1.42	-0.94%
YoY %	-2.10%	10.85%	5.74%	7.02%	-11.63%	-9.15%	-	-
Horiz. %	98.59%	100.70%	90.85%	85.92%	80.28%	90.85%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	30/11/17	30/08/17	25/05/17	23/02/17	24/11/16	25/08/16	27/05/16	-
Price	9.21	9.46	9.57	8.38	7.70	7.90	8.27	-
P/RPS	2.12	2.18	2.16	1.87	1.70	1.75	1.80	11.51%
YoY %	-2.75%	0.93%	15.51%	10.00%	-2.86%	-2.78%	-	-
Horiz. %	117.78%	121.11%	120.00%	103.89%	94.44%	97.22%	100.00%	-
P/EPS	13.27	14.43	14.30	12.35	12.99	14.96	14.12	-4.05%
YoY %	-8.04%	0.91%	15.79%	-4.93%	-13.17%	5.95%	-	-
Horiz. %	93.98%	102.20%	101.27%	87.46%	92.00%	105.95%	100.00%	-
EY	7.54	6.93	6.99	8.10	7.70	6.69	7.08	4.28%
YoY %	8.80%	-0.86%	-13.70%	5.19%	15.10%	-5.51%	-	-
Horiz. %	106.50%	97.88%	98.73%	114.41%	108.76%	94.49%	100.00%	-
DY	3.33	4.86	0.00	6.21	3.46	5.06	0.00	-
YoY %	-31.48%	0.00%	0.00%	79.48%	-31.62%	0.00%	-	-
Horiz. %	65.81%	96.05%	0.00%	122.73%	68.38%	100.00%	-	-
P/NAPS	1.35	1.40	1.38	1.25	1.17	1.25	1.30	2.54%
YoY %	-3.57%	1.45%	10.40%	6.84%	-6.40%	-3.85%	-	-
Horiz. %	103.85%	107.69%	106.15%	96.15%	90.00%	96.15%	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