[MAYBANK] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

28-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- 4.68%

YoY- 11.53%

Quarter Report

Maybank Group FS-December 2017 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	46,781,254	46,048,782	46,061,340	45,580,310	45,059,564	44,400,754	45,112,276	2.44%
YoY %	1.59%	-0.03%	1.06%	1.16%	1.48%	-1.58%	-	-
Horiz. %	103.70%	102.08%	102.10%	101.04%	99.88%	98.42%	100.00%	-
PBT	10,407,668	10,332,482	10,226,672	10,098,096	9,562,597	8,987,122	8,996,280	10.19%
YoY %	0.73%	1.03%	1.27%	5.60%	6.40%	-0.10%	-	-
Horiz. %	115.69%	114.85%	113.68%	112.25%	106.30%	99.90%	100.00%	-
Tax	-2,534,153	-2,543,646	-2,628,720	-2,301,222	-2,168,210	-2,048,460	-2,015,864	16.46%
YoY %	0.37%	3.24%	-14.23%	-6.13%	-5.85%	-1.62%	-	-
Horiz. %	125.71%	126.18%	130.40%	114.16%	107.56%	101.62%	100.00%	-
NP	7,873,514	7,788,836	7,597,952	7,796,874	7,394,386	6,938,662	6,980,416	8.34%
YoY %	1.09%	2.51%	-2.55%	5.44%	6.57%	-0.60%	-	-
Horiz. %	112.79%	111.58%	108.85%	111.70%	105.93%	99.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,715,873	7,660,098	7,484,144	7,520,542	7,184,590	6,722,474	6,811,188	8.66%
YoY %	0.73%	2.35%	-0.48%	4.68%	6.87%	-1.30%	-	-
Horiz. %	113.28%	112.46%	109.88%	110.41%	105.48%	98.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.35%	24.62%	25.70%	22.79%	22.67%	22.79%	22.41%	-
YoY %	-1.10%	-4.20%	12.77%	0.53%	-0.53%	1.70%	-	-
Horiz. %	108.66%	109.86%	114.68%	101.70%	101.16%	101.70%	100.00%	-
Total Cost	38,907,740	38,259,946	38,463,388	37,783,436	37,665,177	37,462,092	38,131,860	1.35%
YoY %	1.69%	-0.53%	1.80%	0.31%	0.54%	-1.76%	-	-
Horiz. %	102.03%	100.34%	100.87%	99.09%	98.78%	98.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	72,734,615	71,853,940	72,802,528	72,420,516	70,446,256	69,268,350	70,457,936	2.14%
YoY %	1.23%	-1.30%	0.53%	2.80%	1.70%	-1.69%	-	-
Horiz. %	103.23%	101.98%	103.33%	102.79%	99.98%	98.31%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	3,641,464	5,460,109	-	5,884,367	3,174,746	4,716,806	-	-
YoY %	-33.31%	0.00%	-	85.35%	-32.69%	0.00%	-	-
Horiz. %	77.20%	115.76%	-	124.75%	67.31%	100.00%	-	-
Div Payout %	47.19%	71.28%	-	78.24%	44.19%	70.16%	-	-
YoY %	-33.80%	0.00%	-	77.05%	-37.02%	0.00%	-	-
Horiz. %	67.26%	101.60%	-	111.52%	62.98%	100.00%	-	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	72,734,615	71,853,940	72,802,528	72,420,516	70,446,256	69,268,350	70,457,936	2.14%
YoY %	1.23%	-1.30%	0.53%	2.80%	1.70%	-1.69%	-	-
Horiz. %	103.23%	101.98%	103.33%	102.79%	99.98%	98.31%	100.00%	-
NOSH	10,945,196	10,945,196	10,906,379	10,782,745	10,352,435	10,253,926	10,178,105	4.95%
YoY %	0.00%	0.36%	1.15%	4.16%	0.96%	0.74%	-	-
Horiz. %	107.54%	107.54%	107.16%	105.94%	101.71%	100.74%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	16.83%	16.91%	16.50%	17.11%	16.41%	15.63%	15.47%	-
YoY %	-0.47%	2.48%	-3.57%	4.27%	4.99%	1.03%	-	-
Horiz. %	108.79%	109.31%	106.66%	110.60%	106.08%	101.03%	100.00%	-
ROE	10.61%	10.66%	10.28%	10.38%	10.20%	9.70%	9.67%	-
YoY %	-0.47%	3.70%	-0.96%	1.76%	5.15%	0.31%	-	-
Horiz. %	109.72%	110.24%	106.31%	107.34%	105.48%	100.31%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	428.23	421.68	424.91	426.03	435.26	433.01	443.23	-2.26%
YoY %	1.55%	-0.76%	-0.26%	-2.12%	0.52%	-2.31%	-	-
Horiz. %	96.62%	95.14%	95.87%	96.12%	98.20%	97.69%	100.00%	-
EPS	70.83	70.40	69.04	72.04	69.40	65.56	66.92	3.85%
YoY %	0.61%	1.97%	-4.16%	3.80%	5.86%	-2.03%	-	-
Horiz. %	105.84%	105.20%	103.17%	107.65%	103.71%	97.97%	100.00%	-
DPS	33.33	50.00	0.00	55.00	30.67	46.00	0.00	-
YoY %	-33.34%	0.00%	0.00%	79.33%	-33.33%	0.00%	-	-
Horiz. %	72.46%	108.70%	0.00%	119.57%	66.67%	100.00%	-	-
NAPS	6.658	6.5799	6.716	6.769	6.8048	6.7553	6.9225	-2.56%
YoY %	1.19%	-2.03%	-0.78%	-0.53%	0.73%	-2.42%	-	-
Horiz. %	96.18%	95.05%	97.02%	97.78%	98.30%	97.58%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 10,782,745
RPS	387.68	381.61	381.71	377.73	373.41	367.95	373.85	2.44%
YoY %	1.59%	-0.03%	1.05%	1.16%	1.48%	-1.58%	-	-
Horiz. %	103.70%	102.08%	102.10%	101.04%	99.88%	98.42%	100.00%	-
EPS	63.94	63.48	62.02	62.32	59.54	55.71	56.44	8.66%
YoY %	0.72%	2.35%	-0.48%	4.67%	6.87%	-1.29%	-	-
Horiz. %	113.29%	112.47%	109.89%	110.42%	105.49%	98.71%	100.00%	-
DPS	30.18	45.25	0.00	48.76	26.31	39.09	0.00	-
YoY %	-33.30%	0.00%	0.00%	85.33%	-32.69%	0.00%	-	-
Horiz. %	77.21%	115.76%	0.00%	124.74%	67.31%	100.00%	-	-
NAPS	6.0276	5.9546	6.0332	6.0016	5.8379	5.7403	5.8389	2.14%
YoY %	1.23%	-1.30%	0.53%	2.80%	1.70%	-1.69%	-	-
Horiz. %	103.23%	101.98%	103.33%	102.79%	99.98%	98.31%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	9.79	9.00	10.60	9.80	9.53	9.63	8.92	-
P/RPS	2.29	2.13	2.49	2.30	2.19	2.22	2.01	9.07%
YoY %	7.51%	-14.46%	8.26%	5.02%	-1.35%	10.45%	-	-
Horiz. %	113.93%	105.97%	123.88%	114.43%	108.96%	110.45%	100.00%	-
P/EPS	13.86	12.83	15.35	13.94	13.73	14.69	13.33	2.63%
YoY %	8.03%	-16.42%	10.11%	1.53%	-6.54%	10.20%	-	-
Horiz. %	103.98%	96.25%	115.15%	104.58%	103.00%	110.20%	100.00%	-
EY	7.21	7.79	6.51	7.17	7.28	6.81	7.50	-2.59%
YoY %	-7.45%	19.66%	-9.21%	-1.51%	6.90%	-9.20%	-	-
Horiz. %	96.13%	103.87%	86.80%	95.60%	97.07%	90.80%	100.00%	-
DY	3.40	5.56	0.00	5.61	3.22	4.78	0.00	-
YoY %	-38.85%	0.00%	0.00%	74.22%	-32.64%	0.00%	-	-
Horiz. %	71.13%	116.32%	0.00%	117.36%	67.36%	100.00%	-	-
P/NAPS	1.47	1.37	1.58	1.45	1.40	1.43	1.29	9.08%
YoY %	7.30%	-13.29%	8.97%	3.57%	-2.10%	10.85%	-	-
Horiz. %	113.95%	106.20%	122.48%	112.40%	108.53%	110.85%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	29/11/18	30/08/18	28/05/18	28/02/18	30/11/17	30/08/17	25/05/17	-
Price	9.45	9.96	10.00	10.46	9.21	9.46	9.57	-
P/RPS	2.21	2.36	2.35	2.46	2.12	2.18	2.16	1.53%
YoY %	-6.36%	0.43%	-4.47%	16.04%	-2.75%	0.93%	-	-
Horiz. %	102.31%	109.26%	108.80%	113.89%	98.15%	100.93%	100.00%	-
P/EPS	13.38	14.20	14.48	14.88	13.27	14.43	14.30	-4.33%
YoY %	-5.77%	-1.93%	-2.69%	12.13%	-8.04%	0.91%	-	-
Horiz. %	93.57%	99.30%	101.26%	104.06%	92.80%	100.91%	100.00%	-
EY	7.47	7.04	6.90	6.72	7.54	6.93	6.99	4.52%
YoY %	6.11%	2.03%	2.68%	-10.88%	8.80%	-0.86%	-	-
Horiz. %	106.87%	100.72%	98.71%	96.14%	107.87%	99.14%	100.00%	-
DY	3.53	5.02	0.00	5.26	3.33	4.86	0.00	-
YoY %	-29.68%	0.00%	0.00%	57.96%	-31.48%	0.00%	-	-
Horiz. %	72.63%	103.29%	0.00%	108.23%	68.52%	100.00%	-	-
P/NAPS	1.42	1.51	1.49	1.55	1.35	1.40	1.38	1.92%
YoY %	-5.96%	1.34%	-3.87%	14.81%	-3.57%	1.45%	-	-
Horiz. %	102.90%	109.42%	107.97%	112.32%	97.83%	101.45%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

327

HLIND

HONG LEONG INDUSTRIES BHD

308

PTRANS

PERAK TRANSIT BERHAD

294

HLCAP

HONG LEONG CAPITAL BERHAD

231

YTLPOWR

YTL POWER INTERNATIONAL BHD

132

MYEG

MY E.G. SERVICES BHD

124

SAPNRG

SAPURA ENERGY BERHAD

122

PBBANK

PUBLIC BANK BHD

105

YTL

YTL CORPORATION BHD

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More