[MAYBANK] QoQ Annualized Quarter Result on 31-Mar-2015 [#1] | Financial Results | I3investor

[MAYBANK] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

28-May-2015

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- 1.27%

YoY- 6.17%

Quarter Report

Maybank Group FS-March 2015 (Bursa).pdf

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Annualized Quarter Result
Revenue	40,556,371	39,338,816	36,240,666	36,737,432	35,712,006	34,733,745	34,232,272	11.93%
YoY %	3.10%	8.55%	-1.35%	2.87%	2.82%	1.46%	-	-
Horiz. %	118.47%	114.92%	105.87%	107.32%	104.32%	101.46%	100.00%	-
PBT	9,151,548	9,033,926	8,784,992	8,968,052	9,111,583	8,907,462	8,909,204	1.80%
YoY %	1.30%	2.83%	-2.04%	-1.58%	2.29%	-0.02%	-	-
Horiz. %	102.72%	101.40%	98.61%	100.66%	102.27%	99.98%	100.00%	-
Tax	-2,165,160	-2,021,850	-2,118,252	-2,120,016	-2,200,540	-2,373,208	-2,402,554	-6.68%
YoY %	-7.09%	4.55%	0.08%	3.66%	7.28%	1.22%	-	-
Horiz. %	90.12%	84.15%	88.17%	88.24%	91.59%	98.78%	100.00%	-
NP	6,986,388	7,012,076	6,666,740	6,848,036	6,911,043	6,534,254	6,506,650	4.84%
YoY %	-0.37%	5.18%	-2.65%	-0.91%	5.77%	0.42%	-	-
Horiz. %	107.37%	107.77%	102.46%	105.25%	106.22%	100.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,835,939	6,911,809	6,569,838	6,801,540	6,716,455	6,380,296	6,354,232	4.97%
YoY %	-1.10%	5.21%	-3.41%	1.27%	5.27%	0.41%	-	-
Horiz. %	107.58%	108.77%	103.39%	107.04%	105.70%	100.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.66%	22.38%	24.11%	23.64%	24.15%	26.64%	26.97%	-
YoY %	5.72%	-7.18%	1.99%	-2.11%	-9.35%	-1.22%	-	-
Horiz. %	87.73%	82.98%	89.40%	87.65%	89.54%	98.78%	100.00%	-
Total Cost	33,569,983	32,326,740	29,573,926	29,889,396	28,800,963	28,199,490	27,725,622	13.56%
YoY %	3.85%	9.31%	-1.06%	3.78%	2.13%	1.71%	-	-
Horiz. %	121.08%	116.60%	106.67%	107.80%	103.88%	101.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	59,980,310	58,981,697	55,584,729	55,545,910	51,490,705	49,185,096	47,949,877	16.04%
YoY %	1.69%	6.11%	0.07%	7.88%	4.69%	2.58%	-	-
Horiz. %	125.09%	123.01%	115.92%	115.84%	107.38%	102.58%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	5,124,818	3,017,159	4,502,458	-	5,163,019	2,879,953	4,289,776	12.55%
YoY %	69.86%	-32.99%	0.00%	-	79.27%	-32.86%	-	-
Horiz. %	119.47%	70.33%	104.96%	-	120.36%	67.14%	100.00%	-
Div Payout %	74.97%	43.65%	68.53%	-	76.87%	45.14%	67.51%	-
YoY %	71.75%	-36.31%	0.00%	-	70.29%	-33.14%	-	-
Horiz. %	111.05%	64.66%	101.51%	-	113.86%	66.86%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	59,980,310	58,981,697	55,584,729	55,545,910	51,490,705	49,185,096	47,949,877	16.04%
YoY %	1.69%	6.11%	0.07%	7.88%	4.69%	2.58%	-	-
Horiz. %	125.09%	123.01%	115.92%	115.84%	107.38%	102.58%	100.00%	-
NOSH	9,490,405	9,428,623	9,380,122	9,306,978	9,057,929	8,999,853	8,937,035	4.07%
YoY %	0.66%	0.52%	0.79%	2.75%	0.65%	0.70%	-	-
Horiz. %	106.19%	105.50%	104.96%	104.14%	101.35%	100.70%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	17.23%	17.82%	18.40%	18.64%	19.35%	18.81%	19.01%	-
YoY %	-3.31%	-3.15%	-1.29%	-3.67%	2.87%	-1.05%	-	-
Horiz. %	90.64%	93.74%	96.79%	98.05%	101.79%	98.95%	100.00%	-
ROE	11.40%	11.72%	11.82%	12.24%	13.04%	12.97%	13.25%	-
YoY %	-2.73%	-0.85%	-3.43%	-6.13%	0.54%	-2.11%	-	-
Horiz. %	86.04%	88.45%	89.21%	92.38%	98.42%	97.89%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	427.34	417.23	386.36	394.73	394.26	385.94	383.04	7.54%
YoY %	2.42%	7.99%	-2.12%	0.12%	2.16%	0.76%	-	-
Horiz. %	111.57%	108.93%	100.87%	103.05%	102.93%	100.76%	100.00%	-
EPS	72.03	73.31	70.04	73.08	74.15	70.89	71.10	0.86%
YoY %	-1.75%	4.67%	-4.16%	-1.44%	4.60%	-0.30%	-	-
Horiz. %	101.31%	103.11%	98.51%	102.78%	104.29%	99.70%	100.00%	-
DPS	54.00	32.00	48.00	0.00	57.00	32.00	48.00	8.14%
YoY %	68.75%	-33.33%	0.00%	0.00%	78.12%	-33.33%	-	-
Horiz. %	112.50%	66.67%	100.00%	0.00%	118.75%	66.67%	100.00%	-
NAPS	6.3201	6.2556	5.9258	5.9682	5.6846	5.4651	5.3653	11.50%
YoY %	1.03%	5.57%	-0.71%	4.99%	4.02%	1.86%	-	-
Horiz. %	117.80%	116.59%	110.45%	111.24%	105.95%	101.86%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 9,306,978
RPS	336.09	326.00	300.33	304.45	295.95	287.84	283.69	11.92%
YoY %	3.10%	8.55%	-1.35%	2.87%	2.82%	1.46%	-	-
Horiz. %	118.47%	114.91%	105.87%	107.32%	104.32%	101.46%	100.00%	-
EPS	56.65	57.28	54.44	56.37	55.66	52.87	52.66	4.97%
YoY %	-1.10%	5.22%	-3.42%	1.28%	5.28%	0.40%	-	-
Horiz. %	107.58%	108.77%	103.38%	107.05%	105.70%	100.40%	100.00%	-
DPS	42.47	25.00	37.31	0.00	42.79	23.87	35.55	12.55%
YoY %	69.88%	-32.99%	0.00%	0.00%	79.26%	-32.86%	-	-
Horiz. %	119.47%	70.32%	104.95%	0.00%	120.37%	67.14%	100.00%	-
NAPS	4.9706	4.8879	4.6064	4.6031	4.2671	4.076	3.9737	16.04%
YoY %	1.69%	6.11%	0.07%	7.87%	4.69%	2.57%	-	-
Horiz. %	125.09%	123.01%	115.92%	115.84%	107.38%	102.57%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	8.40	8.56	9.14	9.33	9.17	9.96	9.83	-
P/RPS	1.97	2.05	2.37	2.36	2.33	2.58	2.57	-16.20%
YoY %	-3.90%	-13.50%	0.42%	1.29%	-9.69%	0.39%	-	-
Horiz. %	76.65%	79.77%	92.22%	91.83%	90.66%	100.39%	100.00%	-
P/EPS	11.66	11.68	13.05	12.77	12.37	14.05	13.83	-10.72%
YoY %	-0.17%	-10.50%	2.19%	3.23%	-11.96%	1.59%	-	-
Horiz. %	84.31%	84.45%	94.36%	92.34%	89.44%	101.59%	100.00%	-
EY	8.58	8.56	7.66	7.83	8.09	7.12	7.23	12.05%
YoY %	0.23%	11.75%	-2.17%	-3.21%	13.62%	-1.52%	-	-
Horiz. %	118.67%	118.40%	105.95%	108.30%	111.89%	98.48%	100.00%	-
DY	6.43	3.74	5.25	0.00	6.22	3.21	4.88	20.12%
YoY %	71.93%	-28.76%	0.00%	0.00%	93.77%	-34.22%	-	-
Horiz. %	131.76%	76.64%	107.58%	0.00%	127.46%	65.78%	100.00%	-
P/NAPS	1.33	1.37	1.54	1.56	1.61	1.82	1.83	-19.11%
YoY %	-2.92%	-11.04%	-1.28%	-3.11%	-11.54%	-0.55%	-	-
Horiz. %	72.68%	74.86%	84.15%	85.25%	87.98%	99.45%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	25/02/16	26/11/15	27/08/15	28/05/15	26/02/15	26/11/14	28/08/14	-
Price	8.64	8.48	8.65	9.11	9.16	9.67	10.10	-
P/RPS	2.02	2.03	2.24	2.31	2.32	2.51	2.64	-16.30%
YoY %	-0.49%	-9.38%	-3.03%	-0.43%	-7.57%	-4.92%	-	-
Horiz. %	76.52%	76.89%	84.85%	87.50%	87.88%	95.08%	100.00%	-
P/EPS	12.00	11.57	12.35	12.47	12.35	13.64	14.21	-10.62%
YoY %	3.72%	-6.32%	-0.96%	0.97%	-9.46%	-4.01%	-	-
Horiz. %	84.45%	81.42%	86.91%	87.76%	86.91%	95.99%	100.00%	-
EY	8.34	8.64	8.10	8.02	8.09	7.33	7.04	11.92%
YoY %	-3.47%	6.67%	1.00%	-0.87%	10.37%	4.12%	-	-
Horiz. %	118.47%	122.73%	115.06%	113.92%	114.91%	104.12%	100.00%	-
DY	6.25	3.77	5.55	0.00	6.22	3.31	4.75	20.01%
YoY %	65.78%	-32.07%	0.00%	0.00%	87.92%	-30.32%	-	-
Horiz. %	131.58%	79.37%	116.84%	0.00%	130.95%	69.68%	100.00%	-
P/NAPS	1.37	1.36	1.46	1.53	1.61	1.77	1.88	-18.97%
YoY %	0.74%	-6.85%	-4.58%	-4.97%	-9.04%	-5.85%	-	-
Horiz. %	72.87%	72.34%	77.66%	81.38%	85.64%	94.15%	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

Post a Comment

Featured Posts

Moomoo MY

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

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Stock Pick Contest Year 2024

Stock Pick Year 2024 - 30 Apr Result

2

Dark Horse Radar

Tambun (5191) - The Undervalue Gem for Penang Property Stock Gold Rush with ColdEye FongSiling 冷眼

3

Koon Yew Yin's Blog

Sendai is still up trend - Koon Yew Yin

4

CEO Morning Brief

YTL Power, YTL Corp Touch New Highs

5

save malaysia!

Does SJKC education of DAP’s Pang Sock Tao make her incompetent as a future KKB’s people’s rep?

6

save malaysia!

Travesty of justice: Jail time for stealing sardine but big sharks escape the net of justice?

7

save malaysia!

Anwar should seek legal recourse over Bloomberg's casino report, says lawyer

8

BFM Podcast

No Hard Landing For US Yet

Hot Stocks Today >

1

TASCO BERHAD

1000

2

PERAK TRANSIT BERHAD

332

3

MALAYSIAN PACIFIC INDUSTRIES

331

4

HONG LEONG INDUSTRIES BHD

329

5

YTL POWER INTERNATIONAL BHD

200

6

MY E.G. SERVICES BHD

180

7

SAPURA ENERGY BERHAD

141

8

PUBLIC BANK BHD

140

9

GENTING MALAYSIA BERHAD

136

10

MALAYAN BANKING BHD

135

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....