[MAYBANK] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

24-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 69.42%

YoY- -15.46%

Quarter Report

Maybank Group FS-September 2016 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Cumulative Result
Revenue	22,200,377	11,278,069	44,657,902	33,412,291	22,123,819	11,182,403	40,556,371	-33.10%
YoY %	96.85%	-74.75%	33.66%	51.02%	97.84%	-72.43%	-	-
Horiz. %	54.74%	27.81%	110.11%	82.38%	54.55%	27.57%	100.00%	-
PBT	4,493,561	2,249,070	8,844,450	5,971,445	3,515,334	1,931,345	9,151,548	-37.78%
YoY %	99.80%	-74.57%	48.11%	69.87%	82.01%	-78.90%	-	-
Horiz. %	49.10%	24.58%	96.64%	65.25%	38.41%	21.10%	100.00%	-
Tax	-1,024,230	-503,966	-1,880,558	-1,457,626	-865,131	-480,444	-2,165,160	-39.31%
YoY %	-103.23%	73.20%	-29.02%	-68.49%	-80.07%	77.81%	-	-
Horiz. %	47.31%	23.28%	86.86%	67.32%	39.96%	22.19%	100.00%	-
NP	3,469,331	1,745,104	6,963,892	4,513,819	2,650,203	1,450,901	6,986,388	-37.31%
YoY %	98.80%	-74.94%	54.28%	70.32%	82.66%	-79.23%	-	-
Horiz. %	49.66%	24.98%	99.68%	64.61%	37.93%	20.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,361,237	1,702,797	6,742,992	4,382,394	2,586,692	1,426,751	6,835,939	-37.72%
YoY %	97.40%	-74.75%	53.87%	69.42%	81.30%	-79.13%	-	-
Horiz. %	49.17%	24.91%	98.64%	64.11%	37.84%	20.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.79%	22.41%	21.26%	24.41%	24.61%	24.88%	23.66%	-
YoY %	1.70%	5.41%	-12.90%	-0.81%	-1.09%	5.16%	-	-
Horiz. %	96.32%	94.72%	89.86%	103.17%	104.02%	105.16%	100.00%	-
Total Cost	18,731,046	9,532,965	37,694,010	28,898,472	19,473,616	9,731,502	33,569,983	-32.24%
YoY %	96.49%	-74.71%	30.44%	48.40%	100.11%	-71.01%	-	-
Horiz. %	55.80%	28.40%	112.28%	86.08%	58.01%	28.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	69,268,350	70,457,936	66,810,691	64,729,290	62,033,595	61,977,906	59,980,310	10.08%
YoY %	-1.69%	5.46%	3.22%	4.35%	0.09%	3.33%	-	-
Horiz. %	115.49%	117.47%	111.39%	107.92%	103.42%	103.33%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	2,358,403	-	5,168,567	1,971,830	1,958,873	-	5,124,818	-40.42%
YoY %	0.00%	-	162.12%	0.66%	0.00%	-	-	-
Horiz. %	46.02%	-	100.85%	38.48%	38.22%	-	100.00%	-
Div Payout %	70.16%	-	76.65%	44.99%	75.73%	-	74.97%	-
YoY %	0.00%	-	70.37%	-40.59%	0.00%	-	-	-
Horiz. %	93.58%	-	102.24%	60.01%	101.01%	-	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	69,268,350	70,457,936	66,810,691	64,729,290	62,033,595	61,977,906	59,980,310	10.08%
YoY %	-1.69%	5.46%	3.22%	4.35%	0.09%	3.33%	-	-
Horiz. %	115.49%	117.47%	111.39%	107.92%	103.42%	103.33%	100.00%	-
NOSH	10,253,926	10,178,105	9,939,552	9,859,153	9,794,365	9,745,566	9,490,405	5.29%
YoY %	0.74%	2.40%	0.82%	0.66%	0.50%	2.69%	-	-
Horiz. %	108.05%	107.25%	104.73%	103.89%	103.20%	102.69%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	15.63%	15.47%	15.59%	13.51%	11.98%	12.97%	17.23%	-
YoY %	1.03%	-0.77%	15.40%	12.77%	-7.63%	-24.72%	-	-
Horiz. %	90.71%	89.79%	90.48%	78.41%	69.53%	75.28%	100.00%	-
ROE	4.85%	2.42%	10.09%	6.77%	4.17%	2.30%	11.40%	-
YoY %	100.41%	-76.02%	49.04%	62.35%	81.30%	-79.82%	-	-
Horiz. %	42.54%	21.23%	88.51%	59.39%	36.58%	20.18%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	216.51	110.81	449.29	338.90	225.88	114.74	427.34	-36.47%
YoY %	95.39%	-75.34%	32.57%	50.04%	96.86%	-73.15%	-	-
Horiz. %	50.66%	25.93%	105.14%	79.30%	52.86%	26.85%	100.00%	-
EPS	32.78	16.73	67.84	44.45	26.41	14.64	72.03	-40.86%
YoY %	95.94%	-75.34%	52.62%	68.31%	80.40%	-79.68%	-	-
Horiz. %	45.51%	23.23%	94.18%	61.71%	36.67%	20.32%	100.00%	-
DPS	23.00	0.00	52.00	20.00	20.00	0.00	54.00	-43.41%
YoY %	0.00%	0.00%	160.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	42.59%	0.00%	96.30%	37.04%	37.04%	0.00%	100.00%	-
NAPS	6.7553	6.9225	6.7217	6.5654	6.3336	6.3596	6.3201	4.54%
YoY %	-2.42%	2.99%	2.38%	3.66%	-0.41%	0.62%	-	-
Horiz. %	106.89%	109.53%	106.35%	103.88%	100.21%	100.62%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 9,992,777
RPS	184.02	93.48	370.17	276.95	183.38	92.69	336.17	-33.10%
YoY %	96.85%	-74.75%	33.66%	51.03%	97.84%	-72.43%	-	-
Horiz. %	54.74%	27.81%	110.11%	82.38%	54.55%	27.57%	100.00%	-
EPS	27.86	14.11	55.89	36.33	21.44	11.83	56.66	-37.72%
YoY %	97.45%	-74.75%	53.84%	69.45%	81.23%	-79.12%	-	-
Horiz. %	49.17%	24.90%	98.64%	64.12%	37.84%	20.88%	100.00%	-
DPS	19.55	0.00	42.84	16.34	16.24	0.00	42.48	-40.41%
YoY %	0.00%	0.00%	162.18%	0.62%	0.00%	0.00%	-	-
Horiz. %	46.02%	0.00%	100.85%	38.47%	38.23%	0.00%	100.00%	-
NAPS	5.7416	5.8402	5.5379	5.3654	5.1419	5.1373	4.9717	10.08%
YoY %	-1.69%	5.46%	3.22%	4.35%	0.09%	3.33%	-	-
Horiz. %	115.49%	117.47%	111.39%	107.92%	103.42%	103.33%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	9.63	8.92	8.20	7.50	8.14	9.02	8.40	-
P/RPS	4.45	8.05	1.83	2.21	3.60	7.86	1.97	72.24%
YoY %	-44.72%	339.89%	-17.19%	-38.61%	-54.20%	298.98%	-	-
Horiz. %	225.89%	408.63%	92.89%	112.18%	182.74%	398.98%	100.00%	-
P/EPS	29.38	53.32	12.09	16.87	30.82	61.61	11.66	85.27%
YoY %	-44.90%	341.03%	-28.33%	-45.26%	-49.98%	428.39%	-	-
Horiz. %	251.97%	457.29%	103.69%	144.68%	264.32%	528.39%	100.00%	-
EY	3.40	1.88	8.27	5.93	3.24	1.62	8.58	-46.08%
YoY %	80.85%	-77.27%	39.46%	83.02%	100.00%	-81.12%	-	-
Horiz. %	39.63%	21.91%	96.39%	69.11%	37.76%	18.88%	100.00%	-
DY	2.39	0.00	6.34	2.67	2.46	0.00	6.43	-48.33%
YoY %	0.00%	0.00%	137.45%	8.54%	0.00%	0.00%	-	-
Horiz. %	37.17%	0.00%	98.60%	41.52%	38.26%	0.00%	100.00%	-
P/NAPS	1.43	1.29	1.22	1.14	1.29	1.42	1.33	4.95%
YoY %	10.85%	5.74%	7.02%	-11.63%	-9.15%	6.77%	-	-
Horiz. %	107.52%	96.99%	91.73%	85.71%	96.99%	106.77%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	30/08/17	25/05/17	23/02/17	24/11/16	25/08/16	27/05/16	25/02/16	-
Price	9.46	9.57	8.38	7.70	7.90	8.27	8.64	-
P/RPS	4.37	8.64	1.87	2.27	3.50	7.21	2.02	67.34%
YoY %	-49.42%	362.03%	-17.62%	-35.14%	-51.46%	256.93%	-	-
Horiz. %	216.34%	427.72%	92.57%	112.38%	173.27%	356.93%	100.00%	-
P/EPS	28.86	57.20	12.35	17.32	29.91	56.49	12.00	79.60%
YoY %	-49.55%	363.16%	-28.70%	-42.09%	-47.05%	370.75%	-	-
Horiz. %	240.50%	476.67%	102.92%	144.33%	249.25%	470.75%	100.00%	-
EY	3.47	1.75	8.10	5.77	3.34	1.77	8.34	-44.29%
YoY %	98.29%	-78.40%	40.38%	72.75%	88.70%	-78.78%	-	-
Horiz. %	41.61%	20.98%	97.12%	69.18%	40.05%	21.22%	100.00%	-
DY	2.43	0.00	6.21	2.60	2.53	0.00	6.25	-46.76%
YoY %	0.00%	0.00%	138.85%	2.77%	0.00%	0.00%	-	-
Horiz. %	38.88%	0.00%	99.36%	41.60%	40.48%	0.00%	100.00%	-
P/NAPS	1.40	1.38	1.25	1.17	1.25	1.30	1.37	1.45%
YoY %	1.45%	10.40%	6.84%	-6.40%	-3.85%	-5.11%	-	-
Horiz. %	102.19%	100.73%	91.24%	85.40%	91.24%	94.89%	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