[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 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