[MAYBANK] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

29-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -75.56%

YoY- 6.33%

Quarter Report

Maybank Group FS-March 2014(Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Cumulative Result
Revenue	35,712,006	26,050,309	17,116,136	8,356,765	33,250,777	24,981,613	16,705,364	65.71%
YoY %	37.09%	52.20%	104.82%	-74.87%	33.10%	49.54%	-	-
Horiz. %	213.78%	155.94%	102.46%	50.02%	199.04%	149.54%	100.00%	-
PBT	9,111,583	6,680,597	4,454,602	2,207,788	8,869,594	6,567,995	4,215,576	66.93%
YoY %	36.39%	49.97%	101.77%	-75.11%	35.04%	55.80%	-	-
Horiz. %	216.14%	158.47%	105.67%	52.37%	210.40%	155.80%	100.00%	-
Tax	-2,200,540	-1,779,906	-1,201,277	-573,289	-2,098,261	-1,592,973	-1,034,371	65.18%
YoY %	-23.63%	-48.17%	-109.54%	72.68%	-31.72%	-54.00%	-	-
Horiz. %	212.74%	172.08%	116.14%	55.42%	202.85%	154.00%	100.00%	-
NP	6,911,043	4,900,691	3,253,325	1,634,499	6,771,333	4,975,022	3,181,205	67.50%
YoY %	41.02%	50.64%	99.04%	-75.86%	36.11%	56.39%	-	-
Horiz. %	217.25%	154.05%	102.27%	51.38%	212.85%	156.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,716,455	4,785,222	3,177,116	1,601,585	6,552,391	4,820,291	3,073,948	68.14%
YoY %	40.36%	50.62%	98.37%	-75.56%	35.93%	56.81%	-	-
Horiz. %	218.50%	155.67%	103.36%	52.10%	213.16%	156.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.15%	26.64%	26.97%	25.97%	23.66%	24.25%	24.54%	-
YoY %	-9.35%	-1.22%	3.85%	9.76%	-2.43%	-1.18%	-	-
Horiz. %	98.41%	108.56%	109.90%	105.83%	96.41%	98.82%	100.00%	-
Total Cost	28,800,963	21,149,618	13,862,811	6,722,266	26,479,444	20,006,591	13,524,159	65.29%
YoY %	36.18%	52.56%	106.22%	-74.61%	32.35%	47.93%	-	-
Horiz. %	212.96%	156.38%	102.50%	49.71%	195.79%	147.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	51,490,705	49,185,098	47,949,877	48,182,123	44,873,374	43,873,311	43,605,622	11.68%
YoY %	4.69%	2.58%	-0.48%	7.37%	2.28%	0.61%	-	-
Horiz. %	118.08%	112.80%	109.96%	110.50%	102.91%	100.61%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	5,163,019	2,159,964	2,144,888	-	4,625,318	1,930,175	1,915,364	93.33%
YoY %	139.03%	0.70%	0.00%	-	139.63%	0.77%	-	-
Horiz. %	269.56%	112.77%	111.98%	-	241.49%	100.77%	100.00%	-
Div Payout %	76.87%	45.14%	67.51%	-	70.59%	40.04%	62.31%	-
YoY %	70.29%	-33.14%	0.00%	-	76.30%	-35.74%	-	-
Horiz. %	123.37%	72.44%	108.35%	-	113.29%	64.26%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	51,490,705	49,185,098	47,949,877	48,182,123	44,873,374	43,873,311	43,605,622	11.68%
YoY %	4.69%	2.58%	-0.48%	7.37%	2.28%	0.61%	-	-
Horiz. %	118.08%	112.80%	109.96%	110.50%	102.91%	100.61%	100.00%	-
NOSH	9,057,929	8,999,853	8,937,035	8,853,427	8,645,455	8,578,556	8,512,733	4.21%
YoY %	0.65%	0.70%	0.94%	2.41%	0.78%	0.77%	-	-
Horiz. %	106.40%	105.72%	104.98%	104.00%	101.56%	100.77%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	19.35%	18.81%	19.01%	19.56%	20.36%	19.91%	19.04%	-
YoY %	2.87%	-1.05%	-2.81%	-3.93%	2.26%	4.57%	-	-
Horiz. %	101.63%	98.79%	99.84%	102.73%	106.93%	104.57%	100.00%	-
ROE	13.04%	9.73%	6.63%	3.32%	14.60%	10.99%	7.05%	-
YoY %	34.02%	46.76%	99.70%	-77.26%	32.85%	55.89%	-	-
Horiz. %	184.96%	138.01%	94.04%	47.09%	207.09%	155.89%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	394.26	289.45	191.52	94.39	384.60	291.21	196.24	59.01%
YoY %	36.21%	51.13%	102.90%	-75.46%	32.07%	48.39%	-	-
Horiz. %	200.91%	147.50%	97.59%	48.10%	195.98%	148.39%	100.00%	-
EPS	74.15	53.17	35.55	18.09	75.79	56.19	36.11	61.34%
YoY %	39.46%	49.56%	96.52%	-76.13%	34.88%	55.61%	-	-
Horiz. %	205.34%	147.24%	98.45%	50.10%	209.89%	155.61%	100.00%	-
DPS	57.00	24.00	24.00	0.00	53.50	22.50	22.50	85.52%
YoY %	137.50%	0.00%	0.00%	0.00%	137.78%	0.00%	-	-
Horiz. %	253.33%	106.67%	106.67%	0.00%	237.78%	100.00%	100.00%	-
NAPS	5.6846	5.4651	5.3653	5.4422	5.1904	5.1143	5.1224	7.16%
YoY %	4.02%	1.86%	-1.41%	4.85%	1.49%	-0.16%	-	-
Horiz. %	110.98%	106.69%	104.74%	106.24%	101.33%	99.84%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 8,853,427
RPS	296.01	215.93	141.87	69.27	275.61	207.07	138.47	65.71%
YoY %	37.09%	52.20%	104.81%	-74.87%	33.10%	49.54%	-	-
Horiz. %	213.77%	155.94%	102.46%	50.03%	199.04%	149.54%	100.00%	-
EPS	55.67	39.66	26.33	13.28	54.31	39.96	25.48	68.13%
YoY %	40.37%	50.63%	98.27%	-75.55%	35.91%	56.83%	-	-
Horiz. %	218.49%	155.65%	103.34%	52.12%	213.15%	156.83%	100.00%	-
DPS	42.80	17.90	17.78	0.00	38.34	16.00	15.88	93.32%
YoY %	139.11%	0.67%	0.00%	0.00%	139.63%	0.76%	-	-
Horiz. %	269.52%	112.72%	111.96%	0.00%	241.44%	100.76%	100.00%	-
NAPS	4.268	4.0769	3.9745	3.9938	3.7195	3.6366	3.6144	11.68%
YoY %	4.69%	2.58%	-0.48%	7.37%	2.28%	0.61%	-	-
Horiz. %	118.08%	112.80%	109.96%	110.50%	102.91%	100.61%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	9.17	9.96	9.83	9.68	9.94	9.84	10.40	-
P/RPS	2.33	3.44	5.13	10.26	2.58	3.38	5.30	-42.09%
YoY %	-32.27%	-32.94%	-50.00%	297.67%	-23.67%	-36.23%	-	-
Horiz. %	43.96%	64.91%	96.79%	193.58%	48.68%	63.77%	100.00%	-
P/EPS	12.37	18.73	27.65	53.51	13.12	17.51	28.80	-42.98%
YoY %	-33.96%	-32.26%	-48.33%	307.85%	-25.07%	-39.20%	-	-
Horiz. %	42.95%	65.03%	96.01%	185.80%	45.56%	60.80%	100.00%	-
EY	8.09	5.34	3.62	1.87	7.62	5.71	3.47	75.55%
YoY %	51.50%	47.51%	93.58%	-75.46%	33.45%	64.55%	-	-
Horiz. %	233.14%	153.89%	104.32%	53.89%	219.60%	164.55%	100.00%	-
DY	6.22	2.41	2.44	0.00	5.38	2.29	2.16	102.01%
YoY %	158.09%	-1.23%	0.00%	0.00%	134.93%	6.02%	-	-
Horiz. %	287.96%	111.57%	112.96%	0.00%	249.07%	106.02%	100.00%	-
P/NAPS	1.61	1.82	1.83	1.78	1.92	1.92	2.03	-14.28%
YoY %	-11.54%	-0.55%	2.81%	-7.29%	0.00%	-5.42%	-	-
Horiz. %	79.31%	89.66%	90.15%	87.68%	94.58%	94.58%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	26/02/15	26/11/14	28/08/14	29/05/14	27/02/14	21/11/13	21/08/13	-
Price	9.16	9.67	10.10	9.98	9.70	9.55	10.00	-
P/RPS	2.32	3.34	5.27	10.57	2.52	3.28	5.10	-40.76%
YoY %	-30.54%	-36.62%	-50.14%	319.44%	-23.17%	-35.69%	-	-
Horiz. %	45.49%	65.49%	103.33%	207.25%	49.41%	64.31%	100.00%	-
P/EPS	12.35	18.19	28.41	55.17	12.80	17.00	27.69	-41.53%
YoY %	-32.11%	-35.97%	-48.50%	331.02%	-24.71%	-38.61%	-	-
Horiz. %	44.60%	65.69%	102.60%	199.24%	46.23%	61.39%	100.00%	-
EY	8.09	5.50	3.52	1.81	7.81	5.88	3.61	70.99%
YoY %	47.09%	56.25%	94.48%	-76.82%	32.82%	62.88%	-	-
Horiz. %	224.10%	152.35%	97.51%	50.14%	216.34%	162.88%	100.00%	-
DY	6.22	2.48	2.38	0.00	5.52	2.36	2.25	96.60%
YoY %	150.81%	4.20%	0.00%	0.00%	133.90%	4.89%	-	-
Horiz. %	276.44%	110.22%	105.78%	0.00%	245.33%	104.89%	100.00%	-
P/NAPS	1.61	1.77	1.88	1.83	1.87	1.87	1.95	-11.96%
YoY %	-9.04%	-5.85%	2.73%	-2.14%	0.00%	-4.10%	-	-
Horiz. %	82.56%	90.77%	96.41%	93.85%	95.90%	95.90%	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