[MAYBANK] QoQ Cumulative 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- 39.57%

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
Cumulative Result
Revenue	35,085,941	23,024,391	11,515,335	45,580,310	33,794,673	22,200,377	11,278,069	112.96%
YoY %	52.39%	99.95%	-74.74%	34.87%	52.23%	96.85%	-	-
Horiz. %	311.10%	204.15%	102.10%	404.15%	299.65%	196.85%	100.00%	-
PBT	7,805,751	5,166,241	2,556,668	10,098,096	7,171,948	4,493,561	2,249,070	129.05%
YoY %	51.09%	102.07%	-74.68%	40.80%	59.60%	99.80%	-	-
Horiz. %	347.07%	229.71%	113.68%	448.99%	318.89%	199.80%	100.00%	-
Tax	-1,900,615	-1,271,823	-657,180	-2,301,222	-1,626,158	-1,024,230	-503,966	142.09%
YoY %	-49.44%	-93.53%	71.44%	-41.51%	-58.77%	-103.23%	-	-
Horiz. %	377.13%	252.36%	130.40%	456.62%	322.67%	203.23%	100.00%	-
NP	5,905,136	3,894,418	1,899,488	7,796,874	5,545,790	3,469,331	1,745,104	125.22%
YoY %	51.63%	105.02%	-75.64%	40.59%	59.85%	98.80%	-	-
Horiz. %	338.38%	223.16%	108.85%	446.79%	317.79%	198.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,786,905	3,830,049	1,871,036	7,520,542	5,388,443	3,361,237	1,702,797	125.87%
YoY %	51.09%	104.70%	-75.12%	39.57%	60.31%	97.40%	-	-
Horiz. %	339.85%	224.93%	109.88%	441.66%	316.45%	197.40%	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	29,180,805	19,129,973	9,615,847	37,783,436	28,248,883	18,731,046	9,532,965	110.67%
YoY %	52.54%	98.94%	-74.55%	33.75%	50.81%	96.49%	-	-
Horiz. %	306.10%	200.67%	100.87%	396.35%	296.33%	196.49%	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	70,446,258	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	2,731,098	2,730,054	-	5,884,367	2,381,060	2,358,403	-	-
YoY %	0.04%	0.00%	-	147.13%	0.96%	0.00%	-	-
Horiz. %	115.80%	115.76%	-	249.51%	100.96%	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	70,446,258	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	10,352,436	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	7.96%	5.33%	2.57%	10.38%	7.65%	4.85%	2.42%	-
YoY %	49.34%	107.39%	-75.24%	35.69%	57.73%	100.41%	-	-
Horiz. %	328.93%	220.25%	106.20%	428.93%	316.12%	200.41%	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	321.17	210.84	106.23	426.03	326.44	216.51	110.81	103.15%
YoY %	52.33%	98.48%	-75.07%	30.51%	50.77%	95.39%	-	-
Horiz. %	289.84%	190.27%	95.87%	384.47%	294.59%	195.39%	100.00%	-
EPS	53.12	35.20	17.26	72.04	52.05	32.78	16.73	115.87%
YoY %	50.91%	103.94%	-76.04%	38.41%	58.79%	95.94%	-	-
Horiz. %	317.51%	210.40%	103.17%	430.60%	311.12%	195.94%	100.00%	-
DPS	25.00	25.00	0.00	55.00	23.00	23.00	0.00	-
YoY %	0.00%	0.00%	0.00%	139.13%	0.00%	0.00%	-	-
Horiz. %	108.70%	108.70%	0.00%	239.13%	100.00%	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	290.76	190.81	95.43	377.73	280.06	183.98	93.46	112.96%
YoY %	52.38%	99.95%	-74.74%	34.87%	52.22%	96.85%	-	-
Horiz. %	311.11%	204.16%	102.11%	404.16%	299.66%	196.85%	100.00%	-
EPS	47.96	31.74	15.51	62.32	44.65	27.85	14.11	125.89%
YoY %	51.10%	104.64%	-75.11%	39.57%	60.32%	97.38%	-	-
Horiz. %	339.90%	224.95%	109.92%	441.67%	316.44%	197.38%	100.00%	-
DPS	22.63	22.62	0.00	48.76	19.73	19.54	0.00	-
YoY %	0.04%	0.00%	0.00%	147.14%	0.97%	0.00%	-	-
Horiz. %	115.81%	115.76%	0.00%	249.54%	100.97%	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	3.05	4.27	9.98	2.30	2.92	4.45	8.05	-47.60%
YoY %	-28.57%	-57.21%	333.91%	-21.23%	-34.38%	-44.72%	-	-
Horiz. %	37.89%	53.04%	123.98%	28.57%	36.27%	55.28%	100.00%	-
P/EPS	18.48	25.66	61.41	13.94	18.31	29.38	53.32	-50.62%
YoY %	-27.98%	-58.22%	340.53%	-23.87%	-37.68%	-44.90%	-	-
Horiz. %	34.66%	48.12%	115.17%	26.14%	34.34%	55.10%	100.00%	-
EY	5.41	3.90	1.63	7.17	5.46	3.40	1.88	102.18%
YoY %	38.72%	139.26%	-77.27%	31.32%	60.59%	80.85%	-	-
Horiz. %	287.77%	207.45%	86.70%	381.38%	290.43%	180.85%	100.00%	-
DY	2.55	2.78	0.00	5.61	2.41	2.39	0.00	-
YoY %	-8.27%	0.00%	0.00%	132.78%	0.84%	0.00%	-	-
Horiz. %	106.69%	116.32%	0.00%	234.73%	100.84%	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	2.94	4.72	9.41	2.46	2.82	4.37	8.64	-51.22%
YoY %	-37.71%	-49.84%	282.52%	-12.77%	-35.47%	-49.42%	-	-
Horiz. %	34.03%	54.63%	108.91%	28.47%	32.64%	50.58%	100.00%	-
P/EPS	17.84	28.40	57.94	14.88	17.69	28.86	57.20	-53.97%
YoY %	-37.18%	-50.98%	289.38%	-15.88%	-38.70%	-49.55%	-	-
Horiz. %	31.19%	49.65%	101.29%	26.01%	30.93%	50.45%	100.00%	-
EY	5.61	3.52	1.73	6.72	5.65	3.47	1.75	117.25%
YoY %	59.38%	103.47%	-74.26%	18.94%	62.82%	98.29%	-	-
Horiz. %	320.57%	201.14%	98.86%	384.00%	322.86%	198.29%	100.00%	-
DY	2.65	2.51	0.00	5.26	2.50	2.43	0.00	-
YoY %	5.58%	0.00%	0.00%	110.40%	2.88%	0.00%	-	-
Horiz. %	109.05%	103.29%	0.00%	216.46%	102.88%	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

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