[MAYBANK] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

28-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -75.12%

YoY- 9.88%

Quarter Report

Maybank Group FS - March 2018 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Cumulative Result
Revenue	47,319,853	35,085,941	23,024,391	11,515,335	45,580,310	33,794,673	22,200,377	65.39%
YoY %	34.87%	52.39%	99.95%	-74.74%	34.87%	52.23%	-	-
Horiz. %	213.15%	158.04%	103.71%	51.87%	205.31%	152.23%	100.00%	-
PBT	10,901,346	7,805,751	5,166,241	2,556,668	10,098,096	7,171,948	4,493,561	80.25%
YoY %	39.66%	51.09%	102.07%	-74.68%	40.80%	59.60%	-	-
Horiz. %	242.60%	173.71%	114.97%	56.90%	224.72%	159.60%	100.00%	-
Tax	-2,545,410	-1,900,615	-1,271,823	-657,180	-2,301,222	-1,626,158	-1,024,230	83.16%
YoY %	-33.93%	-49.44%	-93.53%	71.44%	-41.51%	-58.77%	-	-
Horiz. %	248.52%	185.57%	124.17%	64.16%	224.68%	158.77%	100.00%	-
NP	8,355,936	5,905,136	3,894,418	1,899,488	7,796,874	5,545,790	3,469,331	79.39%
YoY %	41.50%	51.63%	105.02%	-75.64%	40.59%	59.85%	-	-
Horiz. %	240.85%	170.21%	112.25%	54.75%	224.74%	159.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,113,260	5,786,905	3,830,049	1,871,036	7,520,542	5,388,443	3,361,237	79.65%
YoY %	40.20%	51.09%	104.70%	-75.12%	39.57%	60.31%	-	-
Horiz. %	241.38%	172.17%	113.95%	55.67%	223.74%	160.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.35%	24.35%	24.62%	25.70%	22.79%	22.67%	22.79%	-
YoY %	-4.11%	-1.10%	-4.20%	12.77%	0.53%	-0.53%	-	-
Horiz. %	102.46%	106.85%	108.03%	112.77%	100.00%	99.47%	100.00%	-
Total Cost	38,963,917	29,180,805	19,129,973	9,615,847	37,783,436	28,248,883	18,731,046	62.73%
YoY %	33.53%	52.54%	98.94%	-74.55%	33.75%	50.81%	-	-
Horiz. %	208.02%	155.79%	102.13%	51.34%	201.72%	150.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	75,330,108	72,734,615	71,853,940	72,802,528	72,420,516	70,446,258	69,268,350	5.73%
YoY %	3.57%	1.23%	-1.30%	0.53%	2.80%	1.70%	-	-
Horiz. %	108.75%	105.00%	103.73%	105.10%	104.55%	101.70%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	6,298,319	2,731,098	2,730,054	-	5,884,367	2,381,060	2,358,403	92.14%
YoY %	130.61%	0.04%	0.00%	-	147.13%	0.96%	-	-
Horiz. %	267.06%	115.80%	115.76%	-	249.51%	100.96%	100.00%	-
Div Payout %	77.63%	47.19%	71.28%	-	78.24%	44.19%	70.16%	-
YoY %	64.51%	-33.80%	0.00%	-	77.05%	-37.02%	-	-
Horiz. %	110.65%	67.26%	101.60%	-	111.52%	62.98%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	75,330,108	72,734,615	71,853,940	72,802,528	72,420,516	70,446,258	69,268,350	5.73%
YoY %	3.57%	1.23%	-1.30%	0.53%	2.80%	1.70%	-	-
Horiz. %	108.75%	105.00%	103.73%	105.10%	104.55%	101.70%	100.00%	-
NOSH	11,049,682	10,945,196	10,945,196	10,906,379	10,782,745	10,352,436	10,253,926	5.09%
YoY %	0.95%	0.00%	0.36%	1.15%	4.16%	0.96%	-	-
Horiz. %	107.76%	106.74%	106.74%	106.36%	105.16%	100.96%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	17.66%	16.83%	16.91%	16.50%	17.11%	16.41%	15.63%	-
YoY %	4.93%	-0.47%	2.48%	-3.57%	4.27%	4.99%	-	-
Horiz. %	112.99%	107.68%	108.19%	105.57%	109.47%	104.99%	100.00%	-
ROE	10.77%	7.96%	5.33%	2.57%	10.38%	7.65%	4.85%	-
YoY %	35.30%	49.34%	107.39%	-75.24%	35.69%	57.73%	-	-
Horiz. %	222.06%	164.12%	109.90%	52.99%	214.02%	157.73%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	428.25	321.17	210.84	106.23	426.03	326.44	216.51	57.37%
YoY %	33.34%	52.33%	98.48%	-75.07%	30.51%	50.77%	-	-
Horiz. %	197.80%	148.34%	97.38%	49.06%	196.77%	150.77%	100.00%	-
EPS	74.20	53.12	35.20	17.26	72.04	52.05	32.78	72.14%
YoY %	39.68%	50.91%	103.94%	-76.04%	38.41%	58.79%	-	-
Horiz. %	226.36%	162.05%	107.38%	52.65%	219.77%	158.79%	100.00%	-
DPS	57.00	25.00	25.00	0.00	55.00	23.00	23.00	82.82%
YoY %	128.00%	0.00%	0.00%	0.00%	139.13%	0.00%	-	-
Horiz. %	247.83%	108.70%	108.70%	0.00%	239.13%	100.00%	100.00%	-
NAPS	6.8174	6.658	6.5799	6.716	6.769	6.8048	6.7553	0.61%
YoY %	2.39%	1.19%	-2.03%	-0.78%	-0.53%	0.73%	-	-
Horiz. %	100.92%	98.56%	97.40%	99.42%	100.20%	100.73%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 10,906,379
RPS	392.14	290.76	190.81	95.43	377.73	280.06	183.98	65.39%
YoY %	34.87%	52.38%	99.95%	-74.74%	34.87%	52.22%	-	-
Horiz. %	213.14%	158.04%	103.71%	51.87%	205.31%	152.22%	100.00%	-
EPS	67.24	47.96	31.74	15.51	62.32	44.65	27.85	79.68%
YoY %	40.20%	51.10%	104.64%	-75.11%	39.57%	60.32%	-	-
Horiz. %	241.44%	172.21%	113.97%	55.69%	223.77%	160.32%	100.00%	-
DPS	52.19	22.63	22.62	0.00	48.76	19.73	19.54	92.16%
YoY %	130.62%	0.04%	0.00%	0.00%	147.14%	0.97%	-	-
Horiz. %	267.09%	115.81%	115.76%	0.00%	249.54%	100.97%	100.00%	-
NAPS	6.2427	6.0276	5.9546	6.0332	6.0016	5.8379	5.7403	5.73%
YoY %	3.57%	1.23%	-1.30%	0.53%	2.80%	1.70%	-	-
Horiz. %	108.75%	105.00%	103.73%	105.10%	104.55%	101.70%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	9.50	9.79	9.00	10.60	9.80	9.53	9.63	-
P/RPS	2.22	3.05	4.27	9.98	2.30	2.92	4.45	-37.01%
YoY %	-27.21%	-28.57%	-57.21%	333.91%	-21.23%	-34.38%	-	-
Horiz. %	49.89%	68.54%	95.96%	224.27%	51.69%	65.62%	100.00%	-
P/EPS	12.94	18.48	25.66	61.41	13.94	18.31	29.38	-42.02%
YoY %	-29.98%	-27.98%	-58.22%	340.53%	-23.87%	-37.68%	-	-
Horiz. %	44.04%	62.90%	87.34%	209.02%	47.45%	62.32%	100.00%	-
EY	7.73	5.41	3.90	1.63	7.17	5.46	3.40	72.64%
YoY %	42.88%	38.72%	139.26%	-77.27%	31.32%	60.59%	-	-
Horiz. %	227.35%	159.12%	114.71%	47.94%	210.88%	160.59%	100.00%	-
DY	6.00	2.55	2.78	0.00	5.61	2.41	2.39	84.40%
YoY %	135.29%	-8.27%	0.00%	0.00%	132.78%	0.84%	-	-
Horiz. %	251.05%	106.69%	116.32%	0.00%	234.73%	100.84%	100.00%	-
P/NAPS	1.39	1.47	1.37	1.58	1.45	1.40	1.43	-1.86%
YoY %	-5.44%	7.30%	-13.29%	8.97%	3.57%	-2.10%	-	-
Horiz. %	97.20%	102.80%	95.80%	110.49%	101.40%	97.90%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	26/02/19	29/11/18	30/08/18	28/05/18	28/02/18	30/11/17	30/08/17	-
Price	9.55	9.45	9.96	10.00	10.46	9.21	9.46	-
P/RPS	2.23	2.94	4.72	9.41	2.46	2.82	4.37	-36.06%
YoY %	-24.15%	-37.71%	-49.84%	282.52%	-12.77%	-35.47%	-	-
Horiz. %	51.03%	67.28%	108.01%	215.33%	56.29%	64.53%	100.00%	-
P/EPS	13.01	17.84	28.40	57.94	14.88	17.69	28.86	-41.12%
YoY %	-27.07%	-37.18%	-50.98%	289.38%	-15.88%	-38.70%	-	-
Horiz. %	45.08%	61.82%	98.41%	200.76%	51.56%	61.30%	100.00%	-
EY	7.69	5.61	3.52	1.73	6.72	5.65	3.47	69.73%
YoY %	37.08%	59.38%	103.47%	-74.26%	18.94%	62.82%	-	-
Horiz. %	221.61%	161.67%	101.44%	49.86%	193.66%	162.82%	100.00%	-
DY	5.97	2.65	2.51	0.00	5.26	2.50	2.43	81.77%
YoY %	125.28%	5.58%	0.00%	0.00%	110.40%	2.88%	-	-
Horiz. %	245.68%	109.05%	103.29%	0.00%	216.46%	102.88%	100.00%	-
P/NAPS	1.40	1.42	1.51	1.49	1.55	1.35	1.40	0.00%
YoY %	-1.41%	-5.96%	1.34%	-3.87%	14.81%	-3.57%	-	-
Horiz. %	100.00%	101.43%	107.86%	106.43%	110.71%	96.43%	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