[MAYBANK] QoQ TTM Result on 31-Dec-2014 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

26-Feb-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Dec-2014 [#4]

Profit Trend

QoQ- 3.06%

YoY- 2.5%

Quarter Report

Maybank Group FS-Dec 2014 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	39,165,809	36,716,203	36,539,599	35,712,006	34,319,473	33,661,539	33,490,725	10.98%
YoY %	6.67%	0.48%	2.32%	4.06%	1.95%	0.51%	-	-
Horiz. %	116.95%	109.63%	109.10%	106.63%	102.47%	100.51%	100.00%	-
PBT	9,206,431	9,049,477	9,145,808	9,111,583	8,982,196	9,108,620	8,950,656	1.89%
YoY %	1.73%	-1.05%	0.38%	1.44%	-1.39%	1.76%	-	-
Horiz. %	102.86%	101.10%	102.18%	101.80%	100.35%	101.76%	100.00%	-
Tax	-1,937,022	-2,058,389	-2,157,255	-2,200,540	-2,285,194	-2,265,167	-2,103,119	-5.33%
YoY %	5.90%	4.58%	1.97%	3.70%	-0.88%	-7.71%	-	-
Horiz. %	92.10%	97.87%	102.57%	104.63%	108.66%	107.71%	100.00%	-
NP	7,269,409	6,991,088	6,988,553	6,911,043	6,697,002	6,843,453	6,847,537	4.06%
YoY %	3.98%	0.04%	1.12%	3.20%	-2.14%	-0.06%	-	-
Horiz. %	106.16%	102.10%	102.06%	100.93%	97.80%	99.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,115,090	6,824,258	6,815,255	6,716,455	6,517,322	6,655,559	6,647,762	4.62%
YoY %	4.26%	0.13%	1.47%	3.06%	-2.08%	0.12%	-	-
Horiz. %	107.03%	102.65%	102.52%	101.03%	98.04%	100.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.04%	22.75%	23.59%	24.15%	25.44%	24.87%	23.50%	-
YoY %	-7.52%	-3.56%	-2.32%	-5.07%	2.29%	5.83%	-	-
Horiz. %	89.53%	96.81%	100.38%	102.77%	108.26%	105.83%	100.00%	-
Total Cost	31,896,400	29,725,115	29,551,046	28,800,963	27,622,471	26,818,086	26,643,188	12.73%
YoY %	7.30%	0.59%	2.60%	4.27%	3.00%	0.66%	-	-
Horiz. %	119.72%	111.57%	110.91%	108.10%	103.68%	100.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	59,603,594	56,024,052	55,545,910	52,907,406	49,877,749	48,386,932	48,182,123	15.22%
YoY %	6.39%	0.86%	4.99%	6.07%	3.08%	0.43%	-	-
Horiz. %	123.70%	116.28%	115.28%	109.81%	103.52%	100.43%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	5,340,380	5,340,380	5,235,797	5,235,797	4,906,783	4,906,783	4,677,287	9.23%
YoY %	0.00%	2.00%	0.00%	6.71%	0.00%	4.91%	-	-
Horiz. %	114.18%	114.18%	111.94%	111.94%	104.91%	104.91%	100.00%	-
Div Payout %	75.06%	78.26%	76.82%	77.95%	75.29%	73.72%	70.36%	-
YoY %	-4.09%	1.87%	-1.45%	3.53%	2.13%	4.78%	-	-
Horiz. %	106.68%	111.23%	109.18%	110.79%	107.01%	104.78%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	59,603,594	56,024,052	55,545,910	52,907,406	49,877,749	48,386,932	48,182,123	15.22%
YoY %	6.39%	0.86%	4.99%	6.07%	3.08%	0.43%	-	-
Horiz. %	123.70%	116.28%	115.28%	109.81%	103.52%	100.43%	100.00%	-
NOSH	9,528,037	9,454,260	9,306,978	9,307,146	9,126,594	9,018,494	8,853,427	5.01%
YoY %	0.78%	1.58%	-0.00%	1.98%	1.20%	1.86%	-	-
Horiz. %	107.62%	106.79%	105.12%	105.12%	103.09%	101.86%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	18.56%	19.04%	19.13%	19.35%	19.51%	20.33%	20.45%	-
YoY %	-2.52%	-0.47%	-1.14%	-0.82%	-4.03%	-0.59%	-	-
Horiz. %	90.76%	93.11%	93.55%	94.62%	95.40%	99.41%	100.00%	-
ROE	11.94%	12.18%	12.27%	12.69%	13.07%	13.75%	13.80%	-
YoY %	-1.97%	-0.73%	-3.31%	-2.91%	-4.95%	-0.36%	-	-
Horiz. %	86.52%	88.26%	88.91%	91.96%	94.71%	99.64%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	411.06	388.36	392.60	383.71	376.04	373.25	378.28	5.69%
YoY %	5.85%	-1.08%	2.32%	2.04%	0.75%	-1.33%	-	-
Horiz. %	108.67%	102.66%	103.79%	101.44%	99.41%	98.67%	100.00%	-
EPS	74.68	72.18	73.23	72.16	71.41	73.80	75.09	-0.36%
YoY %	3.46%	-1.43%	1.48%	1.05%	-3.24%	-1.72%	-	-
Horiz. %	99.45%	96.12%	97.52%	96.10%	95.10%	98.28%	100.00%	-
DPS	56.05	56.49	56.26	56.26	53.76	54.41	52.83	4.01%
YoY %	-0.78%	0.41%	0.00%	4.65%	-1.19%	2.99%	-	-
Horiz. %	106.10%	106.93%	106.49%	106.49%	101.76%	102.99%	100.00%	-
NAPS	6.2556	5.9258	5.9682	5.6846	5.4651	5.3653	5.4422	9.72%
YoY %	5.57%	-0.71%	4.99%	4.02%	1.86%	-1.41%	-	-
Horiz. %	114.95%	108.89%	109.67%	104.45%	100.42%	98.59%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 9,307,146
RPS	324.57	304.27	302.81	295.95	284.41	278.96	277.54	10.98%
YoY %	6.67%	0.48%	2.32%	4.06%	1.95%	0.51%	-	-
Horiz. %	116.95%	109.63%	109.10%	106.63%	102.48%	100.51%	100.00%	-
EPS	58.96	56.55	56.48	55.66	54.01	55.16	55.09	4.62%
YoY %	4.26%	0.12%	1.47%	3.05%	-2.08%	0.13%	-	-
Horiz. %	107.02%	102.65%	102.52%	101.03%	98.04%	100.13%	100.00%	-
DPS	44.26	44.26	43.39	43.39	40.66	40.66	38.76	9.24%
YoY %	0.00%	2.01%	0.00%	6.71%	0.00%	4.90%	-	-
Horiz. %	114.19%	114.19%	111.95%	111.95%	104.90%	104.90%	100.00%	-
NAPS	4.9394	4.6428	4.6031	4.3845	4.1334	4.0099	3.9929	15.22%
YoY %	6.39%	0.86%	4.99%	6.07%	3.08%	0.43%	-	-
Horiz. %	123.70%	116.28%	115.28%	109.81%	103.52%	100.43%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	8.56	9.14	9.33	9.17	9.96	9.83	9.68	-
P/RPS	2.08	2.35	2.38	2.39	2.65	2.63	2.56	-12.91%
YoY %	-11.49%	-1.26%	-0.42%	-9.81%	0.76%	2.73%	-	-
Horiz. %	81.25%	91.80%	92.97%	93.36%	103.52%	102.73%	100.00%	-
P/EPS	11.46	12.66	12.74	12.71	13.95	13.32	12.89	-7.53%
YoY %	-9.48%	-0.63%	0.24%	-8.89%	4.73%	3.34%	-	-
Horiz. %	88.91%	98.22%	98.84%	98.60%	108.22%	103.34%	100.00%	-
EY	8.72	7.90	7.85	7.87	7.17	7.51	7.76	8.07%
YoY %	10.38%	0.64%	-0.25%	9.76%	-4.53%	-3.22%	-	-
Horiz. %	112.37%	101.80%	101.16%	101.42%	92.40%	96.78%	100.00%	-
DY	6.55	6.18	6.03	6.13	5.40	5.53	5.46	12.88%
YoY %	5.99%	2.49%	-1.63%	13.52%	-2.35%	1.28%	-	-
Horiz. %	119.96%	113.19%	110.44%	112.27%	98.90%	101.28%	100.00%	-
P/NAPS	1.37	1.54	1.56	1.61	1.82	1.83	1.78	-16.00%
YoY %	-11.04%	-1.28%	-3.11%	-11.54%	-0.55%	2.81%	-	-
Horiz. %	76.97%	86.52%	87.64%	90.45%	102.25%	102.81%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	27/08/15	28/05/15	26/02/15	26/11/14	28/08/14	29/05/14	-
Price	8.48	8.65	9.11	9.16	9.67	10.10	9.98	-
P/RPS	2.06	2.23	2.32	2.39	2.57	2.71	2.64	-15.23%
YoY %	-7.62%	-3.88%	-2.93%	-7.00%	-5.17%	2.65%	-	-
Horiz. %	78.03%	84.47%	87.88%	90.53%	97.35%	102.65%	100.00%	-
P/EPS	11.36	11.98	12.44	12.69	13.54	13.69	13.29	-9.92%
YoY %	-5.18%	-3.70%	-1.97%	-6.28%	-1.10%	3.01%	-	-
Horiz. %	85.48%	90.14%	93.60%	95.49%	101.88%	103.01%	100.00%	-
EY	8.81	8.34	8.04	7.88	7.38	7.31	7.52	11.12%
YoY %	5.64%	3.73%	2.03%	6.78%	0.96%	-2.79%	-	-
Horiz. %	117.15%	110.90%	106.91%	104.79%	98.14%	97.21%	100.00%	-
DY	6.61	6.53	6.18	6.14	5.56	5.39	5.29	15.99%
YoY %	1.23%	5.66%	0.65%	10.43%	3.15%	1.89%	-	-
Horiz. %	124.95%	123.44%	116.82%	116.07%	105.10%	101.89%	100.00%	-
P/NAPS	1.36	1.46	1.53	1.61	1.77	1.88	1.83	-17.93%
YoY %	-6.85%	-4.58%	-4.97%	-9.04%	-5.85%	2.73%	-	-
Horiz. %	74.32%	79.78%	83.61%	87.98%	96.72%	102.73%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 14:40:00

EMA 5

5 Mins

BUY

2024-05-03 14:30:00

EMA 5

10 Mins

BUY

2024-05-03 12:20:00

EMA 5

10 Mins

SELL

2024-05-03 12:05:00

EMA 5

5 Mins

SELL

2024-05-03 12:05:00

MACD/RSI

5 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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

371

YTLPOWR

YTL POWER INTERNATIONAL BHD

369

MPI

MALAYSIAN PACIFIC INDUSTRIES

340

HLIND

HONG LEONG INDUSTRIES BHD

336

MYEG

MY E.G. SERVICES BHD

303

DNEX

DAGANG NEXCHANGE BERHAD

241

CAPITALA

CAPITAL A BERHAD

239

PBBANK

PUBLIC BANK BHD

228

YTL

YTL CORPORATION BHD

227

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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