[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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 23 April 2024

MQ Trader

MQ Trading Signals

2024-04-24 16:30:00

EMA 5

30 Mins

SELL

2024-04-24 16:15:00

ADX

5 Mins

SELL

2024-04-24 16:00:00

ADX

30 Mins

SELL

2024-04-24 15:20:00

ADX

5 Mins

BUY

2024-04-24 14:30:00

EMA 5

10 Mins

SELL

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 >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

452

MPI

MALAYSIAN PACIFIC INDUSTRIES

394

PTRANS

PERAK TRANSIT BERHAD

390

HLIND

HONG LEONG INDUSTRIES BHD

389

DNEX

DAGANG NEXCHANGE BERHAD

310

YTLPOWR

YTL POWER INTERNATIONAL BHD

285

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

254

GENTING

GENTING BHD

244

MAYBANK

MALAYAN BANKING BHD

231

Daily Stocks

HSI-HUS

0.14

-0.03

227,597,700

TALAMT

0.015

+0.005

183,102,400

HSI-CVM

0.26

+0.06

169,248,400

INGENIEU

0.13

-0.005

116,342,600

TWL

0.03

0.00

108,698,900

BPURI

0.075

0.00

95,384,400

HSI-HSW

0.045

-0.03

83,477,600

HSI-HSY

0.01

-0.03

66,731,300

MYEG

0.80

+0.015

57,889,600

HSI-CVB

0.07

+0.04

52,706,000

More active Stocks

UTDPLT

26.10

+0.34

557,400

MPI

30.30

+0.32

309,400

NVIDIA-C1

4.26

+0.30

23,600

SAM

4.92

+0.29

648,600

HSI-CVK

0.785

+0.25

8,000

CHINAETF-MYR

4.54

+0.24

84,900

AEONCR

7.22

+0.22

472,900

PETDAG

21.82

+0.22

63,600

AJI

19.38

+0.22

19,800

NIKKEI-CB

1.20

+0.205

5,000

More gainer Stocks

ALLIANZ

21.10

-0.34

26,800

HSI-HS7

0.11

-0.285

3,137,600

DLADY

33.26

-0.24

5,500

HSI-HS5

0.65

-0.15

35,500

KUAISHO-C17

0.08

-0.12

58,800

EKOVEST-C54

0.045

-0.105

63,000

HSI-HSZ

0.31

-0.10

44,869,600

HLBANK

19.44

-0.10

689,700

NESTLE

126.20

-0.20

118,600

LPI

12.04

-0.08

110,000

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