[MAYBANK] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

27-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Dec-2013 [#4]

Profit Trend

YoY- 14.04%

Quarter Report

Maybank Group FS-Dec 2013 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	CAGR
Annual (Unaudited) Result
Revenue	44,657,902	40,556,371	35,712,006	33,250,777	31,227,230	23,741,282	18,560,232	14.43%
YoY %	10.11%	13.57%	7.40%	6.48%	31.53%	27.91%	-	-
Horiz. %	240.61%	218.51%	192.41%	179.15%	168.25%	127.91%	100.00%	-
PBT	8,844,450	9,151,548	9,111,583	8,869,594	7,896,302	6,875,194	5,370,408	7.96%
YoY %	-3.36%	0.44%	2.73%	12.33%	14.85%	28.02%	-	-
Horiz. %	164.69%	170.41%	169.66%	165.16%	147.03%	128.02%	100.00%	-
Tax	-1,880,558	-2,165,160	-2,200,540	-2,098,261	-1,977,618	-1,753,611	-1,401,958	4.61%
YoY %	13.14%	1.61%	-4.87%	-6.10%	-12.77%	-25.08%	-	-
Horiz. %	134.14%	154.44%	156.96%	149.67%	141.06%	125.08%	100.00%	-
NP	6,963,892	6,986,388	6,911,043	6,771,333	5,918,684	5,121,583	3,968,450	9.02%
YoY %	-0.32%	1.09%	2.06%	14.41%	15.56%	29.06%	-	-
Horiz. %	175.48%	176.05%	174.15%	170.63%	149.14%	129.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,742,992	6,835,939	6,716,455	6,552,391	5,745,920	4,883,968	3,818,167	9.12%
YoY %	-1.36%	1.78%	2.50%	14.04%	17.65%	27.91%	-	-
Horiz. %	176.60%	179.04%	175.91%	171.61%	150.49%	127.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.26%	23.66%	24.15%	23.66%	25.04%	25.51%	26.11%	-
YoY %	-10.14%	-2.03%	2.07%	-5.51%	-1.84%	-2.30%	-	-
Horiz. %	81.42%	90.62%	92.49%	90.62%	95.90%	97.70%	100.00%	-
Total Cost	37,694,010	33,569,983	28,800,963	26,479,444	25,308,546	18,619,699	14,591,782	15.69%
YoY %	12.28%	16.56%	8.77%	4.63%	35.92%	27.60%	-	-
Horiz. %	258.32%	230.06%	197.38%	181.47%	173.44%	127.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	66,810,691	59,980,310	51,490,705	44,873,374	39,422,461	33,847,812	27,879,557	14.36%
YoY %	11.39%	16.49%	14.75%	13.83%	16.47%	21.41%	-	-
Horiz. %	239.64%	215.14%	184.69%	160.95%	141.40%	121.41%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	CAGR
Dividend
Div	5,168,567	5,124,818	5,163,019	4,625,318	5,137,661	5,103,099	3,893,199	4.44%
YoY %	0.85%	-0.74%	11.63%	-9.97%	0.68%	31.08%	-	-
Horiz. %	132.76%	131.64%	132.62%	118.81%	131.97%	131.08%	100.00%	-
Div Payout %	76.65%	74.97%	76.87%	70.59%	89.41%	104.49%	101.97%	-
YoY %	2.24%	-2.47%	8.90%	-21.05%	-14.43%	2.47%	-	-
Horiz. %	75.17%	73.52%	75.38%	69.23%	87.68%	102.47%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	CAGR
Equity
Net Worth	66,810,691	59,980,310	51,490,705	44,873,374	39,422,461	33,847,812	27,879,557	14.36%
YoY %	11.39%	16.49%	14.75%	13.83%	16.47%	21.41%	-	-
Horiz. %	239.64%	215.14%	184.69%	160.95%	141.40%	121.41%	100.00%	-
NOSH	9,939,552	9,490,405	9,057,929	8,645,455	7,904,094	7,504,558	7,078,544	5.35%
YoY %	4.73%	4.77%	4.77%	9.38%	5.32%	6.02%	-	-
Horiz. %	140.42%	134.07%	127.96%	122.14%	111.66%	106.02%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	CAGR
Ratio Analysis
NP Margin	15.59%	17.23%	19.35%	20.36%	18.95%	21.57%	21.38%	-
YoY %	-9.52%	-10.96%	-4.96%	7.44%	-12.15%	0.89%	-	-
Horiz. %	72.92%	80.59%	90.51%	95.23%	88.63%	100.89%	100.00%	-
ROE	10.09%	11.40%	13.04%	14.60%	14.58%	14.43%	13.70%	-
YoY %	-11.49%	-12.58%	-10.68%	0.14%	1.04%	5.33%	-	-
Horiz. %	73.65%	83.21%	95.18%	106.57%	106.42%	105.33%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	CAGR
Per Share
RPS	449.29	427.34	394.26	384.60	395.08	316.36	262.20	8.62%
YoY %	5.14%	8.39%	2.51%	-2.65%	24.88%	20.66%	-	-
Horiz. %	171.35%	162.98%	150.37%	146.68%	150.68%	120.66%	100.00%	-
EPS	67.84	72.03	74.15	75.79	72.69	65.08	53.94	3.58%
YoY %	-5.82%	-2.86%	-2.16%	4.26%	11.69%	20.65%	-	-
Horiz. %	125.77%	133.54%	137.47%	140.51%	134.76%	120.65%	100.00%	-
DPS	52.00	54.00	57.00	53.50	65.00	68.00	55.00	-0.85%
YoY %	-3.70%	-5.26%	6.54%	-17.69%	-4.41%	23.64%	-	-
Horiz. %	94.55%	98.18%	103.64%	97.27%	118.18%	123.64%	100.00%	-
NAPS	6.7217	6.3201	5.6846	5.1904	4.9876	4.5103	3.9386	8.55%
YoY %	6.35%	11.18%	9.52%	4.07%	10.58%	14.52%	-	-
Horiz. %	170.66%	160.47%	144.33%	131.78%	126.63%	114.52%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 8,846,271
RPS	370.08	336.09	295.95	275.55	258.78	196.75	153.81	14.43%
YoY %	10.11%	13.56%	7.40%	6.48%	31.53%	27.92%	-	-
Horiz. %	240.61%	218.51%	192.41%	179.15%	168.25%	127.92%	100.00%	-
EPS	55.88	56.65	55.66	54.30	47.62	40.47	31.64	9.13%
YoY %	-1.36%	1.78%	2.50%	14.03%	17.67%	27.91%	-	-
Horiz. %	176.61%	179.05%	175.92%	171.62%	150.51%	127.91%	100.00%	-
DPS	42.83	42.47	42.79	38.33	42.58	42.29	32.26	4.44%
YoY %	0.85%	-0.75%	11.64%	-9.98%	0.69%	31.09%	-	-
Horiz. %	132.77%	131.65%	132.64%	118.82%	131.99%	131.09%	100.00%	-
NAPS	5.5367	4.9706	4.2671	3.7187	3.267	2.805	2.3104	14.36%
YoY %	11.39%	16.49%	14.75%	13.83%	16.47%	21.41%	-	-
Horiz. %	239.64%	215.14%	184.69%	160.95%	141.40%	121.41%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/06/10	-
Price	8.20	8.40	9.17	9.94	9.20	8.58	7.56	-
P/RPS	1.83	1.97	2.33	2.58	2.33	2.71	2.88	-6.72%
YoY %	-7.11%	-15.45%	-9.69%	10.73%	-14.02%	-5.90%	-	-
Horiz. %	63.54%	68.40%	80.90%	89.58%	80.90%	94.10%	100.00%	-
P/EPS	12.09	11.66	12.37	13.12	12.66	13.18	14.02	-2.24%
YoY %	3.69%	-5.74%	-5.72%	3.63%	-3.95%	-5.99%	-	-
Horiz. %	86.23%	83.17%	88.23%	93.58%	90.30%	94.01%	100.00%	-
EY	8.27	8.58	8.09	7.62	7.90	7.59	7.13	2.30%
YoY %	-3.61%	6.06%	6.17%	-3.54%	4.08%	6.45%	-	-
Horiz. %	115.99%	120.34%	113.46%	106.87%	110.80%	106.45%	100.00%	-
DY	6.34	6.43	6.22	5.38	7.07	7.93	7.28	-2.10%
YoY %	-1.40%	3.38%	15.61%	-23.90%	-10.84%	8.93%	-	-
Horiz. %	87.09%	88.32%	85.44%	73.90%	97.12%	108.93%	100.00%	-
P/NAPS	1.22	1.33	1.61	1.92	1.84	1.90	1.92	-6.72%
YoY %	-8.27%	-17.39%	-16.15%	4.35%	-3.16%	-1.04%	-	-
Horiz. %	63.54%	69.27%	83.85%	100.00%	95.83%	98.96%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	23/02/17	25/02/16	26/02/15	27/02/14	21/02/13	23/02/12	20/08/10	-
Price	8.38	8.64	9.16	9.70	8.93	8.70	8.13	-
P/RPS	1.87	2.02	2.32	2.52	2.26	2.75	3.10	-7.47%
YoY %	-7.43%	-12.93%	-7.94%	11.50%	-17.82%	-11.29%	-	-
Horiz. %	60.32%	65.16%	74.84%	81.29%	72.90%	88.71%	100.00%	-
P/EPS	12.35	12.00	12.35	12.80	12.28	13.37	15.07	-3.01%
YoY %	2.92%	-2.83%	-3.52%	4.23%	-8.15%	-11.28%	-	-
Horiz. %	81.95%	79.63%	81.95%	84.94%	81.49%	88.72%	100.00%	-
EY	8.10	8.34	8.09	7.81	8.14	7.48	6.63	3.12%
YoY %	-2.88%	3.09%	3.59%	-4.05%	8.82%	12.82%	-	-
Horiz. %	122.17%	125.79%	122.02%	117.80%	122.78%	112.82%	100.00%	-
DY	6.21	6.25	6.22	5.52	7.28	7.82	6.77	-1.31%
YoY %	-0.64%	0.48%	12.68%	-24.18%	-6.91%	15.51%	-	-
Horiz. %	91.73%	92.32%	91.88%	81.54%	107.53%	115.51%	100.00%	-
P/NAPS	1.25	1.37	1.61	1.87	1.79	1.93	2.06	-7.38%
YoY %	-8.76%	-14.91%	-13.90%	4.47%	-7.25%	-6.31%	-	-
Horiz. %	60.68%	66.50%	78.16%	90.78%	86.89%	93.69%	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

Latest Videos

MQ Market Updates - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-18 16:55:00

EMA 5

5 Mins

SELL

2024-04-18 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-18 16:40:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-18 16:20:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-18 16:20:00

TURTLE SYSTEM 55

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

PTRANS

PERAK TRANSIT BERHAD

373

MPI

MALAYSIAN PACIFIC INDUSTRIES

363

HLIND

HONG LEONG INDUSTRIES BHD

361

YTLPOWR

YTL POWER INTERNATIONAL BHD

355

PIE

P.I.E. INDUSTRIAL BHD

263

DNEX

DAGANG NEXCHANGE BERHAD

242

GENTING

GENTING BHD

232

PBBANK

PUBLIC BANK BHD

229

MAYBANK

MALAYAN BANKING BHD

223

Daily Stocks

HSI-CVM

0.15

0.00

218,266,500

BORNOIL

0.005

-0.005

177,840,600

HSI-HUE

0.155

-0.01

165,172,700

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.14

-0.005

129,912,000

HSI-CVH

0.23

0.00

90,112,800

EDUSPEC-OR

0.005

0.00

75,002,700

SENDAI

0.405

+0.03

71,633,500

SENDAI-WA

0.21

+0.035

71,394,400

FITTERS

0.045

-0.005

69,048,200

More active Stocks

DLADY

33.22

+0.90

80,100

PIE

5.57

+0.63

12,507,900

CRESNDO

3.90

+0.36

1,973,200

MFCB

4.68

+0.34

2,069,400

CHINHIN

4.58

+0.25

290,800

6.31

+0.16

3,079,200

PIE-CK

0.41

+0.16

1,098,400

F&N

31.40

+0.16

231,400

PIE-CL

0.49

+0.14

1,831,900

AJI

19.18

+0.14

13,700

More gainer Stocks

NVIDIA-C1

4.28

-0.30

36,300

NIKKEI-CE

0.78

-0.29

5,000

ORIENT

6.97

-0.18

1,220,900

LPI

11.78

-0.16

192,100

PANAMY

18.88

-0.16

20,800

ALLIANZ-PA

21.50

-0.16

1,000

HSI-CV6

0.245

-0.155

448,000

NDX-CE

0.185

-0.145

110,100

GREATEC

4.48

-0.14

1,034,000

HENGYUAN

3.00

-0.12

696,100

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