[MAYBANK] QoQ TTM Result on 31-Mar-2017 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

25-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- 4.09%

YoY- 6.96%

Quarter Report

Maybank Group FS-March 2017 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	45,580,310	45,040,284	44,734,460	44,753,568	44,657,902	44,464,550	44,559,857	1.51%
YoY %	1.20%	0.68%	-0.04%	0.21%	0.43%	-0.21%	-	-
Horiz. %	102.29%	101.08%	100.39%	100.43%	100.22%	99.79%	100.00%	-
PBT	10,098,096	10,044,953	9,822,677	9,162,175	8,844,450	8,347,548	8,274,386	14.15%
YoY %	0.53%	2.26%	7.21%	3.59%	5.95%	0.88%	-	-
Horiz. %	122.04%	121.40%	118.71%	110.73%	106.89%	100.88%	100.00%	-
Tax	-2,301,222	-2,049,090	-2,039,657	-1,904,080	-1,880,558	-2,106,398	-1,971,165	10.84%
YoY %	-12.30%	-0.46%	-7.12%	-1.25%	10.72%	-6.86%	-	-
Horiz. %	116.74%	103.95%	103.47%	96.60%	95.40%	106.86%	100.00%	-
NP	7,796,874	7,995,863	7,783,020	7,258,095	6,963,892	6,241,150	6,303,221	15.18%
YoY %	-2.49%	2.73%	7.23%	4.22%	11.58%	-0.98%	-	-
Horiz. %	123.70%	126.85%	123.48%	115.15%	110.48%	99.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,520,542	7,749,041	7,517,537	7,019,038	6,742,992	6,034,476	6,137,712	14.46%
YoY %	-2.95%	3.08%	7.10%	4.09%	11.74%	-1.68%	-	-
Horiz. %	122.53%	126.25%	122.48%	114.36%	109.86%	98.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.79%	20.40%	20.76%	20.78%	21.26%	25.23%	23.82%	-
YoY %	11.72%	-1.73%	-0.10%	-2.26%	-15.74%	5.92%	-	-
Horiz. %	95.68%	85.64%	87.15%	87.24%	89.25%	105.92%	100.00%	-
Total Cost	37,783,436	37,044,421	36,951,440	37,495,473	37,694,010	38,223,400	38,256,636	-0.82%
YoY %	1.99%	0.25%	-1.45%	-0.53%	-1.38%	-0.09%	-	-
Horiz. %	98.76%	96.83%	96.59%	98.01%	98.53%	99.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	72,420,516	69,459,874	69,758,780	70,457,936	68,422,732	65,606,580	62,312,149	10.51%
YoY %	4.26%	-0.43%	-0.99%	2.97%	4.29%	5.29%	-	-
Horiz. %	116.22%	111.47%	111.95%	113.07%	109.81%	105.29%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	5,798,732	5,632,502	5,632,502	5,225,070	5,225,070	4,869,452	4,869,452	12.31%
YoY %	2.95%	0.00%	7.80%	0.00%	7.30%	0.00%	-	-
Horiz. %	119.08%	115.67%	115.67%	107.30%	107.30%	100.00%	100.00%	-
Div Payout %	77.11%	72.69%	74.92%	74.44%	77.49%	80.69%	79.34%	-
YoY %	6.08%	-2.98%	0.64%	-3.94%	-3.97%	1.70%	-	-
Horiz. %	97.19%	91.62%	94.43%	93.82%	97.67%	101.70%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	72,420,516	69,459,874	69,758,780	70,457,936	68,422,732	65,606,580	62,312,149	10.51%
YoY %	4.26%	-0.43%	-0.99%	2.97%	4.29%	5.29%	-	-
Horiz. %	116.22%	111.47%	111.95%	113.07%	109.81%	105.29%	100.00%	-
NOSH	10,782,745	10,207,482	10,326,525	10,178,105	10,179,378	9,992,777	9,838,346	6.28%
YoY %	5.64%	-1.15%	1.46%	-0.01%	1.87%	1.57%	-	-
Horiz. %	109.60%	103.75%	104.96%	103.45%	103.47%	101.57%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	17.11%	17.75%	17.40%	16.22%	15.59%	14.04%	14.15%	-
YoY %	-3.61%	2.01%	7.27%	4.04%	11.04%	-0.78%	-	-
Horiz. %	120.92%	125.44%	122.97%	114.63%	110.18%	99.22%	100.00%	-
ROE	10.38%	11.16%	10.78%	9.96%	9.85%	9.20%	9.85%	-
YoY %	-6.99%	3.53%	8.23%	1.12%	7.07%	-6.60%	-	-
Horiz. %	105.38%	113.30%	109.44%	101.12%	100.00%	93.40%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	426.03	441.25	433.20	439.70	438.71	444.97	452.92	-3.98%
YoY %	-3.45%	1.86%	-1.48%	0.23%	-1.41%	-1.76%	-	-
Horiz. %	94.06%	97.42%	95.65%	97.08%	96.86%	98.24%	100.00%	-
EPS	70.29	75.92	72.80	68.96	66.24	60.39	62.39	8.24%
YoY %	-7.42%	4.29%	5.57%	4.11%	9.69%	-3.21%	-	-
Horiz. %	112.66%	121.69%	116.69%	110.53%	106.17%	96.79%	100.00%	-
DPS	54.20	55.00	54.54	51.34	51.33	48.73	49.49	6.23%
YoY %	-1.45%	0.84%	6.23%	0.02%	5.34%	-1.54%	-	-
Horiz. %	109.52%	111.13%	110.20%	103.74%	103.72%	98.46%	100.00%	-
NAPS	6.769	6.8048	6.7553	6.9225	6.7217	6.5654	6.3336	4.51%
YoY %	-0.53%	0.73%	-2.42%	2.99%	2.38%	3.66%	-	-
Horiz. %	106.87%	107.44%	106.66%	109.30%	106.13%	103.66%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 10,178,105
RPS	377.81	373.34	370.80	370.96	370.17	368.56	369.35	1.51%
YoY %	1.20%	0.69%	-0.04%	0.21%	0.44%	-0.21%	-	-
Horiz. %	102.29%	101.08%	100.39%	100.44%	100.22%	99.79%	100.00%	-
EPS	62.34	64.23	62.31	58.18	55.89	50.02	50.88	14.45%
YoY %	-2.94%	3.08%	7.10%	4.10%	11.74%	-1.69%	-	-
Horiz. %	122.52%	126.24%	122.46%	114.35%	109.85%	98.31%	100.00%	-
DPS	48.07	46.69	46.69	43.31	43.31	40.36	40.36	12.32%
YoY %	2.96%	0.00%	7.80%	0.00%	7.31%	0.00%	-	-
Horiz. %	119.10%	115.68%	115.68%	107.31%	107.31%	100.00%	100.00%	-
NAPS	6.0029	5.7575	5.7823	5.8402	5.6715	5.4381	5.165	10.51%
YoY %	4.26%	-0.43%	-0.99%	2.97%	4.29%	5.29%	-	-
Horiz. %	116.22%	111.47%	111.95%	113.07%	109.81%	105.29%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	9.80	9.53	9.63	8.92	8.20	7.50	8.14	-
P/RPS	2.30	2.16	2.22	2.03	1.87	1.69	1.80	17.69%
YoY %	6.48%	-2.70%	9.36%	8.56%	10.65%	-6.11%	-	-
Horiz. %	127.78%	120.00%	123.33%	112.78%	103.89%	93.89%	100.00%	-
P/EPS	13.94	12.55	13.23	12.93	12.38	12.42	13.05	4.48%
YoY %	11.08%	-5.14%	2.32%	4.44%	-0.32%	-4.83%	-	-
Horiz. %	106.82%	96.17%	101.38%	99.08%	94.87%	95.17%	100.00%	-
EY	7.17	7.97	7.56	7.73	8.08	8.05	7.66	-4.29%
YoY %	-10.04%	5.42%	-2.20%	-4.33%	0.37%	5.09%	-	-
Horiz. %	93.60%	104.05%	98.69%	100.91%	105.48%	105.09%	100.00%	-
DY	5.53	5.77	5.66	5.76	6.26	6.50	6.08	-6.10%
YoY %	-4.16%	1.94%	-1.74%	-7.99%	-3.69%	6.91%	-	-
Horiz. %	90.95%	94.90%	93.09%	94.74%	102.96%	106.91%	100.00%	-
P/NAPS	1.45	1.40	1.43	1.29	1.22	1.14	1.29	8.08%
YoY %	3.57%	-2.10%	10.85%	5.74%	7.02%	-11.63%	-	-
Horiz. %	112.40%	108.53%	110.85%	100.00%	94.57%	88.37%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	28/02/18	30/11/17	30/08/17	25/05/17	23/02/17	24/11/16	25/08/16	-
Price	10.46	9.25	9.46	9.39	8.40	7.70	7.90	-
P/RPS	2.46	2.10	2.18	2.14	1.91	1.73	1.74	25.88%
YoY %	17.14%	-3.67%	1.87%	12.04%	10.40%	-0.57%	-	-
Horiz. %	141.38%	120.69%	125.29%	122.99%	109.77%	99.43%	100.00%	-
P/EPS	14.88	12.18	12.99	13.62	12.68	12.75	12.66	11.34%
YoY %	22.17%	-6.24%	-4.63%	7.41%	-0.55%	0.71%	-	-
Horiz. %	117.54%	96.21%	102.61%	107.58%	100.16%	100.71%	100.00%	-
EY	6.72	8.21	7.70	7.34	7.89	7.84	7.90	-10.19%
YoY %	-18.15%	6.62%	4.90%	-6.97%	0.64%	-0.76%	-	-
Horiz. %	85.06%	103.92%	97.47%	92.91%	99.87%	99.24%	100.00%	-
DY	5.18	5.95	5.77	5.47	6.11	6.33	6.27	-11.92%
YoY %	-12.94%	3.12%	5.48%	-10.47%	-3.48%	0.96%	-	-
Horiz. %	82.62%	94.90%	92.03%	87.24%	97.45%	100.96%	100.00%	-
P/NAPS	1.55	1.36	1.40	1.36	1.25	1.17	1.25	15.37%
YoY %	13.97%	-2.86%	2.94%	8.80%	6.84%	-6.40%	-	-
Horiz. %	124.00%	108.80%	112.00%	108.80%	100.00%	93.60%	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