[MAYBANK] QoQ TTM Result on 31-Dec-2016 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

23-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 11.74%

YoY- -1.36%

Quarter Report

Maybank Group FS-December 2016 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	45,040,284	44,734,460	44,753,568	44,657,902	44,464,550	44,559,857	42,554,416	3.85%
YoY %	0.68%	-0.04%	0.21%	0.43%	-0.21%	4.71%	-	-
Horiz. %	105.84%	105.12%	105.17%	104.94%	104.49%	104.71%	100.00%	-
PBT	10,044,953	9,822,677	9,162,175	8,844,450	8,347,548	8,274,386	8,840,880	8.87%
YoY %	2.26%	7.21%	3.59%	5.95%	0.88%	-6.41%	-	-
Horiz. %	113.62%	111.11%	103.63%	100.04%	94.42%	93.59%	100.00%	-
Tax	-2,049,090	-2,039,657	-1,904,080	-1,880,558	-2,106,398	-1,971,165	-2,115,600	-2.10%
YoY %	-0.46%	-7.12%	-1.25%	10.72%	-6.86%	6.83%	-	-
Horiz. %	96.86%	96.41%	90.00%	88.89%	99.57%	93.17%	100.00%	-
NP	7,995,863	7,783,020	7,258,095	6,963,892	6,241,150	6,303,221	6,725,280	12.21%
YoY %	2.73%	7.23%	4.22%	11.58%	-0.98%	-6.28%	-	-
Horiz. %	118.89%	115.73%	107.92%	103.55%	92.80%	93.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,749,041	7,517,537	7,019,038	6,742,992	6,034,476	6,137,712	6,562,305	11.70%
YoY %	3.08%	7.10%	4.09%	11.74%	-1.68%	-6.47%	-	-
Horiz. %	118.08%	114.56%	106.96%	102.75%	91.96%	93.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.40%	20.76%	20.78%	21.26%	25.23%	23.82%	23.93%	-
YoY %	-1.73%	-0.10%	-2.26%	-15.74%	5.92%	-0.46%	-	-
Horiz. %	85.25%	86.75%	86.84%	88.84%	105.43%	99.54%	100.00%	-
Total Cost	37,044,421	36,951,440	37,495,473	37,694,010	38,223,400	38,256,636	35,829,136	2.24%
YoY %	0.25%	-1.45%	-0.53%	-1.38%	-0.09%	6.78%	-	-
Horiz. %	103.39%	103.13%	104.65%	105.20%	106.68%	106.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	69,459,874	69,758,780	70,457,936	68,422,732	65,606,580	62,312,149	61,977,906	7.88%
YoY %	-0.43%	-0.99%	2.97%	4.29%	5.29%	0.54%	-	-
Horiz. %	112.07%	112.55%	113.68%	110.40%	105.85%	100.54%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	5,632,502	5,632,502	5,225,070	5,225,070	4,869,452	4,869,452	5,170,805	5.86%
YoY %	0.00%	7.80%	0.00%	7.30%	0.00%	-5.83%	-	-
Horiz. %	108.93%	108.93%	101.05%	101.05%	94.17%	94.17%	100.00%	-
Div Payout %	72.69%	74.92%	74.44%	77.49%	80.69%	79.34%	78.80%	-
YoY %	-2.98%	0.64%	-3.94%	-3.97%	1.70%	0.69%	-	-
Horiz. %	92.25%	95.08%	94.47%	98.34%	102.40%	100.69%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	69,459,874	69,758,780	70,457,936	68,422,732	65,606,580	62,312,149	61,977,906	7.88%
YoY %	-0.43%	-0.99%	2.97%	4.29%	5.29%	0.54%	-	-
Horiz. %	112.07%	112.55%	113.68%	110.40%	105.85%	100.54%	100.00%	-
NOSH	10,207,482	10,326,525	10,178,105	10,179,378	9,992,777	9,838,346	9,745,566	3.13%
YoY %	-1.15%	1.46%	-0.01%	1.87%	1.57%	0.95%	-	-
Horiz. %	104.74%	105.96%	104.44%	104.45%	102.54%	100.95%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	17.75%	17.40%	16.22%	15.59%	14.04%	14.15%	15.80%	-
YoY %	2.01%	7.27%	4.04%	11.04%	-0.78%	-10.44%	-	-
Horiz. %	112.34%	110.13%	102.66%	98.67%	88.86%	89.56%	100.00%	-
ROE	11.16%	10.78%	9.96%	9.85%	9.20%	9.85%	10.59%	-
YoY %	3.53%	8.23%	1.12%	7.07%	-6.60%	-6.99%	-	-
Horiz. %	105.38%	101.79%	94.05%	93.01%	86.87%	93.01%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	441.25	433.20	439.70	438.71	444.97	452.92	436.65	0.70%
YoY %	1.86%	-1.48%	0.23%	-1.41%	-1.76%	3.73%	-	-
Horiz. %	101.05%	99.21%	100.70%	100.47%	101.91%	103.73%	100.00%	-
EPS	75.92	72.80	68.96	66.24	60.39	62.39	67.34	8.31%
YoY %	4.29%	5.57%	4.11%	9.69%	-3.21%	-7.35%	-	-
Horiz. %	112.74%	108.11%	102.41%	98.37%	89.68%	92.65%	100.00%	-
DPS	55.00	54.54	51.34	51.33	48.73	49.49	53.06	2.42%
YoY %	0.84%	6.23%	0.02%	5.34%	-1.54%	-6.73%	-	-
Horiz. %	103.66%	102.79%	96.76%	96.74%	91.84%	93.27%	100.00%	-
NAPS	6.8048	6.7553	6.9225	6.7217	6.5654	6.3336	6.3596	4.60%
YoY %	0.73%	-2.42%	2.99%	2.38%	3.66%	-0.41%	-	-
Horiz. %	107.00%	106.22%	108.85%	105.69%	103.24%	99.59%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 10,179,378
RPS	373.25	370.72	370.88	370.08	368.48	369.27	352.65	3.85%
YoY %	0.68%	-0.04%	0.22%	0.43%	-0.21%	4.71%	-	-
Horiz. %	105.84%	105.12%	105.17%	104.94%	104.49%	104.71%	100.00%	-
EPS	64.22	62.30	58.17	55.88	50.01	50.86	54.38	11.71%
YoY %	3.08%	7.10%	4.10%	11.74%	-1.67%	-6.47%	-	-
Horiz. %	118.09%	114.56%	106.97%	102.76%	91.96%	93.53%	100.00%	-
DPS	46.68	46.68	43.30	43.30	40.35	40.35	42.85	5.86%
YoY %	0.00%	7.81%	0.00%	7.31%	0.00%	-5.83%	-	-
Horiz. %	108.94%	108.94%	101.05%	101.05%	94.17%	94.17%	100.00%	-
NAPS	5.7562	5.781	5.8389	5.6703	5.4369	5.1639	5.1362	7.88%
YoY %	-0.43%	-0.99%	2.97%	4.29%	5.29%	0.54%	-	-
Horiz. %	112.07%	112.55%	113.68%	110.40%	105.85%	100.54%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	9.53	9.63	8.92	8.20	7.50	8.14	9.02	-
P/RPS	2.16	2.22	2.03	1.87	1.69	1.80	2.07	2.87%
YoY %	-2.70%	9.36%	8.56%	10.65%	-6.11%	-13.04%	-	-
Horiz. %	104.35%	107.25%	98.07%	90.34%	81.64%	86.96%	100.00%	-
P/EPS	12.55	13.23	12.93	12.38	12.42	13.05	13.40	-4.27%
YoY %	-5.14%	2.32%	4.44%	-0.32%	-4.83%	-2.61%	-	-
Horiz. %	93.66%	98.73%	96.49%	92.39%	92.69%	97.39%	100.00%	-
EY	7.97	7.56	7.73	8.08	8.05	7.66	7.47	4.40%
YoY %	5.42%	-2.20%	-4.33%	0.37%	5.09%	2.54%	-	-
Horiz. %	106.69%	101.20%	103.48%	108.17%	107.76%	102.54%	100.00%	-
DY	5.77	5.66	5.76	6.26	6.50	6.08	5.88	-1.24%
YoY %	1.94%	-1.74%	-7.99%	-3.69%	6.91%	3.40%	-	-
Horiz. %	98.13%	96.26%	97.96%	106.46%	110.54%	103.40%	100.00%	-
P/NAPS	1.40	1.43	1.29	1.22	1.14	1.29	1.42	-0.94%
YoY %	-2.10%	10.85%	5.74%	7.02%	-11.63%	-9.15%	-	-
Horiz. %	98.59%	100.70%	90.85%	85.92%	80.28%	90.85%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	30/11/17	30/08/17	25/05/17	23/02/17	24/11/16	25/08/16	27/05/16	-
Price	9.25	9.46	9.39	8.40	7.70	7.90	8.27	-
P/RPS	2.10	2.18	2.14	1.91	1.73	1.74	1.89	7.26%
YoY %	-3.67%	1.87%	12.04%	10.40%	-0.57%	-7.94%	-	-
Horiz. %	111.11%	115.34%	113.23%	101.06%	91.53%	92.06%	100.00%	-
P/EPS	12.18	12.99	13.62	12.68	12.75	12.66	12.28	-0.54%
YoY %	-6.24%	-4.63%	7.41%	-0.55%	0.71%	3.09%	-	-
Horiz. %	99.19%	105.78%	110.91%	103.26%	103.83%	103.09%	100.00%	-
EY	8.21	7.70	7.34	7.89	7.84	7.90	8.14	0.57%
YoY %	6.62%	4.90%	-6.97%	0.64%	-0.76%	-2.95%	-	-
Horiz. %	100.86%	94.59%	90.17%	96.93%	96.31%	97.05%	100.00%	-
DY	5.95	5.77	5.47	6.11	6.33	6.27	6.42	-4.93%
YoY %	3.12%	5.48%	-10.47%	-3.48%	0.96%	-2.34%	-	-
Horiz. %	92.68%	89.88%	85.20%	95.17%	98.60%	97.66%	100.00%	-
P/NAPS	1.36	1.40	1.36	1.25	1.17	1.25	1.30	3.05%
YoY %	-2.86%	2.94%	8.80%	6.84%	-6.40%	-3.85%	-	-
Horiz. %	104.62%	107.69%	104.62%	96.15%	90.00%	96.15%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-08 16:50:00

EMA 5

5 Mins

BUY

2024-05-08 16:30:00

ADX

5 Mins

SELL

2024-05-08 16:20:00

ADX

5 Mins

BUY

2024-05-08 15:00:00

EMA 5

Hourly

SELL

2024-05-08 14:30:00

ADX

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

MYEG

MY E.G. SERVICES BHD

406

YTLPOWR

YTL POWER INTERNATIONAL BHD

388

PTRANS

PERAK TRANSIT BERHAD

362

MPI

MALAYSIAN PACIFIC INDUSTRIES

359

HLIND

HONG LEONG INDUSTRIES BHD

351

CAPITALA

CAPITAL A BERHAD

302

DNEX

DAGANG NEXCHANGE BERHAD

277

RANHILL

RANHILL UTILITIES BERHAD

268

PBBANK

PUBLIC BANK BHD

266

Daily Stocks

BCMALL

0.015

+0.005

545,486,100

HSI-CXG

0.135

-0.03

309,672,900

MYEG

0.985

+0.065

223,463,000

HSI-HUT

0.23

+0.02

147,514,200

INIX-OR

0.02

0.00

141,839,900

TECHNAX

0.01

0.00

134,340,900

TWL

0.03

+0.005

94,638,100

0.115

+0.005

94,373,900

HSI-HS2

0.135

+0.02

84,629,500

CLASSITA

0.04

-0.005

79,399,900

More active Stocks

MNRB

2.32

+0.52

17,145,200

F&N

32.50

+0.30

381,600

MNRB-CA

0.545

+0.245

2,809,800

LPI

12.28

+0.20

98,900

AYER

7.18

+0.17

4,200

APOLLO

7.08

+0.15

27,000

SIMEPLT

4.62

+0.14

8,358,100

BURSA

7.91

+0.14

4,029,000

SCIENTX

4.42

+0.14

2,374,400

MNRB-CB

0.24

+0.14

1,214,200

More gainer Stocks

DLADY

33.28

-1.02

57,300

AJI

19.10

-0.44

437,100

PCHEM-C95

0.09

-0.25

119,000

IDEAL

3.40

-0.24

1,400

LEBTECH

0.605

-0.185

600

ORIENT

6.97

-0.18

1,220,900

PANAMY

19.30

-0.16

77,900

ATECH

2.89

-0.12

568,800

KUAISHO-C17

0.08

-0.12

58,800

DUFU

2.20

-0.11

6,681,000

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