[MAYBANK] QoQ TTM Result on 31-Dec-2015 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

25-Feb-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- -3.92%

YoY- 1.78%

Quarter Report

Maybank Group FS-December 2015 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	44,464,550	44,559,857	42,554,416	40,556,371	39,165,809	36,716,203	36,539,599	13.94%
YoY %	-0.21%	4.71%	4.93%	3.55%	6.67%	0.48%	-	-
Horiz. %	121.69%	121.95%	116.46%	110.99%	107.19%	100.48%	100.00%	-
PBT	8,347,548	8,274,386	8,840,880	9,151,548	9,206,431	9,049,477	9,145,808	-5.89%
YoY %	0.88%	-6.41%	-3.39%	-0.60%	1.73%	-1.05%	-	-
Horiz. %	91.27%	90.47%	96.67%	100.06%	100.66%	98.95%	100.00%	-
Tax	-2,106,398	-1,971,165	-2,115,600	-2,165,160	-1,937,022	-2,058,389	-2,157,255	-1.57%
YoY %	-6.86%	6.83%	2.29%	-11.78%	5.90%	4.58%	-	-
Horiz. %	97.64%	91.37%	98.07%	100.37%	89.79%	95.42%	100.00%	-
NP	6,241,150	6,303,221	6,725,280	6,986,388	7,269,409	6,991,088	6,988,553	-7.24%
YoY %	-0.98%	-6.28%	-3.74%	-3.89%	3.98%	0.04%	-	-
Horiz. %	89.31%	90.19%	96.23%	99.97%	104.02%	100.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,034,476	6,137,712	6,562,305	6,835,939	7,115,090	6,824,258	6,815,255	-7.77%
YoY %	-1.68%	-6.47%	-4.00%	-3.92%	4.26%	0.13%	-	-
Horiz. %	88.54%	90.06%	96.29%	100.30%	104.40%	100.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.23%	23.82%	23.93%	23.66%	21.04%	22.75%	23.59%	-
YoY %	5.92%	-0.46%	1.14%	12.45%	-7.52%	-3.56%	-	-
Horiz. %	106.95%	100.97%	101.44%	100.30%	89.19%	96.44%	100.00%	-
Total Cost	38,223,400	38,256,636	35,829,136	33,569,983	31,896,400	29,725,115	29,551,046	18.65%
YoY %	-0.09%	6.78%	6.73%	5.25%	7.30%	0.59%	-	-
Horiz. %	129.35%	129.46%	121.24%	113.60%	107.94%	100.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	65,606,580	62,312,149	61,977,906	61,131,868	59,603,594	56,024,052	55,545,910	11.70%
YoY %	5.29%	0.54%	1.38%	2.56%	6.39%	0.86%	-	-
Horiz. %	118.11%	112.18%	111.58%	110.06%	107.31%	100.86%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	4,869,452	4,869,452	5,170,805	5,170,805	5,340,380	5,340,380	5,235,797	-4.70%
YoY %	0.00%	-5.83%	0.00%	-3.18%	0.00%	2.00%	-	-
Horiz. %	93.00%	93.00%	98.76%	98.76%	102.00%	102.00%	100.00%	-
Div Payout %	80.69%	79.34%	78.80%	75.64%	75.06%	78.26%	76.82%	-
YoY %	1.70%	0.69%	4.18%	0.77%	-4.09%	1.87%	-	-
Horiz. %	105.04%	103.28%	102.58%	98.46%	97.71%	101.87%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	65,606,580	62,312,149	61,977,906	61,131,868	59,603,594	56,024,052	55,545,910	11.70%
YoY %	5.29%	0.54%	1.38%	2.56%	6.39%	0.86%	-	-
Horiz. %	118.11%	112.18%	111.58%	110.06%	107.31%	100.86%	100.00%	-
NOSH	9,992,777	9,838,346	9,745,566	9,672,611	9,528,037	9,454,260	9,306,978	4.84%
YoY %	1.57%	0.95%	0.75%	1.52%	0.78%	1.58%	-	-
Horiz. %	107.37%	105.71%	104.71%	103.93%	102.38%	101.58%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	14.04%	14.15%	15.80%	17.23%	18.56%	19.04%	19.13%	-
YoY %	-0.78%	-10.44%	-8.30%	-7.17%	-2.52%	-0.47%	-	-
Horiz. %	73.39%	73.97%	82.59%	90.07%	97.02%	99.53%	100.00%	-
ROE	9.20%	9.85%	10.59%	11.18%	11.94%	12.18%	12.27%	-
YoY %	-6.60%	-6.99%	-5.28%	-6.37%	-1.97%	-0.73%	-	-
Horiz. %	74.98%	80.28%	86.31%	91.12%	97.31%	99.27%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	444.97	452.92	436.65	419.29	411.06	388.36	392.60	8.68%
YoY %	-1.76%	3.73%	4.14%	2.00%	5.85%	-1.08%	-	-
Horiz. %	113.34%	115.36%	111.22%	106.80%	104.70%	98.92%	100.00%	-
EPS	60.39	62.39	67.34	70.67	74.68	72.18	73.23	-12.02%
YoY %	-3.21%	-7.35%	-4.71%	-5.37%	3.46%	-1.43%	-	-
Horiz. %	82.47%	85.20%	91.96%	96.50%	101.98%	98.57%	100.00%	-
DPS	48.73	49.49	53.06	53.46	56.05	56.49	56.26	-9.11%
YoY %	-1.54%	-6.73%	-0.75%	-4.62%	-0.78%	0.41%	-	-
Horiz. %	86.62%	87.97%	94.31%	95.02%	99.63%	100.41%	100.00%	-
NAPS	6.5654	6.3336	6.3596	6.3201	6.2556	5.9258	5.9682	6.54%
YoY %	3.66%	-0.41%	0.62%	1.03%	5.57%	-0.71%	-	-
Horiz. %	110.01%	106.12%	106.56%	105.90%	104.82%	99.29%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 9,672,611
RPS	368.48	369.27	352.65	336.09	324.57	304.27	302.81	13.93%
YoY %	-0.21%	4.71%	4.93%	3.55%	6.67%	0.48%	-	-
Horiz. %	121.69%	121.95%	116.46%	110.99%	107.19%	100.48%	100.00%	-
EPS	50.01	50.86	54.38	56.65	58.96	56.55	56.48	-7.77%
YoY %	-1.67%	-6.47%	-4.01%	-3.92%	4.26%	0.12%	-	-
Horiz. %	88.54%	90.05%	96.28%	100.30%	104.39%	100.12%	100.00%	-
DPS	40.35	40.35	42.85	42.85	44.26	44.26	43.39	-4.71%
YoY %	0.00%	-5.83%	0.00%	-3.19%	0.00%	2.01%	-	-
Horiz. %	92.99%	92.99%	98.76%	98.76%	102.01%	102.01%	100.00%	-
NAPS	5.4369	5.1639	5.1362	5.0661	4.9394	4.6428	4.6031	11.70%
YoY %	5.29%	0.54%	1.38%	2.57%	6.39%	0.86%	-	-
Horiz. %	118.11%	112.18%	111.58%	110.06%	107.31%	100.86%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	7.50	8.14	9.02	8.40	8.56	9.14	9.33	-
P/RPS	1.69	1.80	2.07	2.00	2.08	2.35	2.38	-20.35%
YoY %	-6.11%	-13.04%	3.50%	-3.85%	-11.49%	-1.26%	-	-
Horiz. %	71.01%	75.63%	86.97%	84.03%	87.39%	98.74%	100.00%	-
P/EPS	12.42	13.05	13.40	11.89	11.46	12.66	12.74	-1.67%
YoY %	-4.83%	-2.61%	12.70%	3.75%	-9.48%	-0.63%	-	-
Horiz. %	97.49%	102.43%	105.18%	93.33%	89.95%	99.37%	100.00%	-
EY	8.05	7.66	7.47	8.41	8.72	7.90	7.85	1.68%
YoY %	5.09%	2.54%	-11.18%	-3.56%	10.38%	0.64%	-	-
Horiz. %	102.55%	97.58%	95.16%	107.13%	111.08%	100.64%	100.00%	-
DY	6.50	6.08	5.88	6.36	6.55	6.18	6.03	5.11%
YoY %	6.91%	3.40%	-7.55%	-2.90%	5.99%	2.49%	-	-
Horiz. %	107.79%	100.83%	97.51%	105.47%	108.62%	102.49%	100.00%	-
P/NAPS	1.14	1.29	1.42	1.33	1.37	1.54	1.56	-18.82%
YoY %	-11.63%	-9.15%	6.77%	-2.92%	-11.04%	-1.28%	-	-
Horiz. %	73.08%	82.69%	91.03%	85.26%	87.82%	98.72%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	24/11/16	25/08/16	27/05/16	25/02/16	26/11/15	27/08/15	28/05/15	-
Price	7.70	7.90	8.27	8.64	8.48	8.65	9.11	-
P/RPS	1.73	1.74	1.89	2.06	2.06	2.23	2.32	-17.72%
YoY %	-0.57%	-7.94%	-8.25%	0.00%	-7.62%	-3.88%	-	-
Horiz. %	74.57%	75.00%	81.47%	88.79%	88.79%	96.12%	100.00%	-
P/EPS	12.75	12.66	12.28	12.23	11.36	11.98	12.44	1.64%
YoY %	0.71%	3.09%	0.41%	7.66%	-5.18%	-3.70%	-	-
Horiz. %	102.49%	101.77%	98.71%	98.31%	91.32%	96.30%	100.00%	-
EY	7.84	7.90	8.14	8.18	8.81	8.34	8.04	-1.66%
YoY %	-0.76%	-2.95%	-0.49%	-7.15%	5.64%	3.73%	-	-
Horiz. %	97.51%	98.26%	101.24%	101.74%	109.58%	103.73%	100.00%	-
DY	6.33	6.27	6.42	6.19	6.61	6.53	6.18	1.60%
YoY %	0.96%	-2.34%	3.72%	-6.35%	1.23%	5.66%	-	-
Horiz. %	102.43%	101.46%	103.88%	100.16%	106.96%	105.66%	100.00%	-
P/NAPS	1.17	1.25	1.30	1.37	1.36	1.46	1.53	-16.33%
YoY %	-6.40%	-3.85%	-5.11%	0.74%	-6.85%	-4.58%	-	-
Horiz. %	76.47%	81.70%	84.97%	89.54%	88.89%	95.42%	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 - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 09:05:00

EMA 5

5 Mins

SELL

2024-04-25 09:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-25 09:00:00

ADX

30 Mins

BUY

2024-04-25 09:00:00

ADX

10 Mins

BUY

2024-04-25 09:00:00

EMA 5

5 Mins

BUY

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

357

PTRANS

PERAK TRANSIT BERHAD

353

HLIND

HONG LEONG INDUSTRIES BHD

346

SAPNRG

SAPURA ENERGY BERHAD

278

DNEX

DAGANG NEXCHANGE BERHAD

251

YTLPOWR

YTL POWER INTERNATIONAL BHD

239

MYEG

MY E.G. SERVICES BHD

203

GENTING

GENTING BHD

185

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

182

Daily Stocks

SAPNRG

0.045

0.00

110,268,800

HSI-CVW

0.245

+0.015

109,178,700

HSI-HUS

0.125

-0.015

99,143,000

HSI-HSZ

0.29

-0.02

78,186,700

ICONIC-WA

0.03

+0.01

68,523,500

BJCORP

0.31

+0.025

66,277,200

EKOVEST

0.45

-0.01

60,287,000

HSI-HSW

0.04

0.00

49,613,300

ICONIC

0.085

-0.005

38,833,500

HSI-CVB

0.08

+0.01

35,078,000

More active Stocks

NESTLE

126.80

+0.50

22,900

HEIM

23.30

+0.30

67,600

UTDPLT

26.32

+0.22

161,500

PANAMY

19.18

+0.18

33,100

HSI-CVX

0.885

+0.155

2,000

HLFG

16.82

+0.14

62,100

CRESNDO

3.74

+0.13

440,000

HSI-CV5

0.56

+0.10

8,300

6.44

+0.09

5,227,100

HSI-CVY

0.43

+0.09

821,200

More gainer Stocks

NVIDIA-C1

3.99

-0.27

1,400

MPI

30.00

-0.22

21,100

ALLIANZ

20.92

-0.20

21,500

AMLEX

0.25

-0.18

20,000

UWC

3.14

-0.14

431,700

LPI

11.90

-0.14

35,700

KUAISHO-C17

0.08

-0.12

58,800

AIRPORT

9.89

-0.11

3,329,900

PMETAL

5.41

-0.10

1,470,800

UMCCA

4.95

-0.10

300

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