[MAYBANK] QoQ Cumulative 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- 35.93%

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
Cumulative Result
Revenue	26,050,309	17,116,136	8,356,765	33,250,777	24,981,613	16,705,364	8,116,807	117.42%
YoY %	52.20%	104.82%	-74.87%	33.10%	49.54%	105.81%	-	-
Horiz. %	320.94%	210.87%	102.96%	409.65%	307.78%	205.81%	100.00%	-
PBT	6,680,597	4,454,602	2,207,788	8,869,594	6,567,995	4,215,576	2,126,726	114.33%
YoY %	49.97%	101.77%	-75.11%	35.04%	55.80%	98.22%	-	-
Horiz. %	314.13%	209.46%	103.81%	417.05%	308.83%	198.22%	100.00%	-
Tax	-1,779,906	-1,201,277	-573,289	-2,098,261	-1,592,973	-1,034,371	-568,431	113.88%
YoY %	-48.17%	-109.54%	72.68%	-31.72%	-54.00%	-81.97%	-	-
Horiz. %	313.13%	211.33%	100.85%	369.13%	280.24%	181.97%	100.00%	-
NP	4,900,691	3,253,325	1,634,499	6,771,333	4,975,022	3,181,205	1,558,295	114.50%
YoY %	50.64%	99.04%	-75.86%	36.11%	56.39%	104.15%	-	-
Horiz. %	314.49%	208.77%	104.89%	434.53%	319.26%	204.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,785,222	3,177,116	1,601,585	6,552,391	4,820,291	3,073,948	1,506,214	115.95%
YoY %	50.62%	98.37%	-75.56%	35.93%	56.81%	104.08%	-	-
Horiz. %	317.70%	210.93%	106.33%	435.02%	320.03%	204.08%	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	21,149,618	13,862,811	6,722,266	26,479,444	20,006,591	13,524,159	6,558,512	118.11%
YoY %	52.56%	106.22%	-74.61%	32.35%	47.93%	106.21%	-	-
Horiz. %	322.48%	211.37%	102.50%	403.74%	305.05%	206.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	49,185,098	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	2,159,964	2,144,888	-	4,625,318	1,930,175	1,915,364	-	-
YoY %	0.70%	0.00%	-	139.63%	0.77%	0.00%	-	-
Horiz. %	112.77%	111.98%	-	241.49%	100.77%	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	49,185,098	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	9.73%	6.63%	3.32%	14.60%	10.99%	7.05%	3.48%	-
YoY %	46.76%	99.70%	-77.26%	32.85%	55.89%	102.59%	-	-
Horiz. %	279.60%	190.52%	95.40%	419.54%	315.80%	202.59%	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	289.45	191.52	94.39	384.60	291.21	196.24	96.30	108.13%
YoY %	51.13%	102.90%	-75.46%	32.07%	48.39%	103.78%	-	-
Horiz. %	300.57%	198.88%	98.02%	399.38%	302.40%	203.78%	100.00%	-
EPS	53.17	35.55	18.09	75.79	56.19	36.11	17.87	106.73%
YoY %	49.56%	96.52%	-76.13%	34.88%	55.61%	102.07%	-	-
Horiz. %	297.54%	198.94%	101.23%	424.12%	314.44%	202.07%	100.00%	-
DPS	24.00	24.00	0.00	53.50	22.50	22.50	0.00	-
YoY %	0.00%	0.00%	0.00%	137.78%	0.00%	0.00%	-	-
Horiz. %	106.67%	106.67%	0.00%	237.78%	100.00%	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	215.88	141.84	69.25	275.55	207.03	138.44	67.26	117.43%
YoY %	52.20%	104.82%	-74.87%	33.10%	49.54%	105.83%	-	-
Horiz. %	320.96%	210.88%	102.96%	409.68%	307.81%	205.83%	100.00%	-
EPS	39.66	26.33	13.27	54.30	39.95	25.47	12.48	115.99%
YoY %	50.63%	98.42%	-75.56%	35.92%	56.85%	104.09%	-	-
Horiz. %	317.79%	210.98%	106.33%	435.10%	320.11%	204.09%	100.00%	-
DPS	17.90	17.77	0.00	38.33	16.00	15.87	0.00	-
YoY %	0.73%	0.00%	0.00%	139.56%	0.82%	0.00%	-	-
Horiz. %	112.79%	111.97%	0.00%	241.52%	100.82%	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	3.44	5.13	10.26	2.58	3.38	5.30	9.71	-49.90%
YoY %	-32.94%	-50.00%	297.67%	-23.67%	-36.23%	-45.42%	-	-
Horiz. %	35.43%	52.83%	105.66%	26.57%	34.81%	54.58%	100.00%	-
P/EPS	18.73	27.65	53.51	13.12	17.51	28.80	52.32	-49.55%
YoY %	-32.26%	-48.33%	307.85%	-25.07%	-39.20%	-44.95%	-	-
Horiz. %	35.80%	52.85%	102.27%	25.08%	33.47%	55.05%	100.00%	-
EY	5.34	3.62	1.87	7.62	5.71	3.47	1.91	98.33%
YoY %	47.51%	93.58%	-75.46%	33.45%	64.55%	81.68%	-	-
Horiz. %	279.58%	189.53%	97.91%	398.95%	298.95%	181.68%	100.00%	-
DY	2.41	2.44	0.00	5.38	2.29	2.16	0.00	-
YoY %	-1.23%	0.00%	0.00%	134.93%	6.02%	0.00%	-	-
Horiz. %	111.57%	112.96%	0.00%	249.07%	106.02%	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	3.34	5.27	10.57	2.52	3.28	5.10	10.47	-53.28%
YoY %	-36.62%	-50.14%	319.44%	-23.17%	-35.69%	-51.29%	-	-
Horiz. %	31.90%	50.33%	100.96%	24.07%	31.33%	48.71%	100.00%	-
P/EPS	18.19	28.41	55.17	12.80	17.00	27.69	56.41	-52.94%
YoY %	-35.97%	-48.50%	331.02%	-24.71%	-38.61%	-50.91%	-	-
Horiz. %	32.25%	50.36%	97.80%	22.69%	30.14%	49.09%	100.00%	-
EY	5.50	3.52	1.81	7.81	5.88	3.61	1.77	112.79%
YoY %	56.25%	94.48%	-76.82%	32.82%	62.88%	103.95%	-	-
Horiz. %	310.73%	198.87%	102.26%	441.24%	332.20%	203.95%	100.00%	-
DY	2.48	2.38	0.00	5.52	2.36	2.25	0.00	-
YoY %	4.20%	0.00%	0.00%	133.90%	4.89%	0.00%	-	-
Horiz. %	110.22%	105.78%	0.00%	245.33%	104.89%	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