[MAYBANK] YoY Annual (Unaudited) 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

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. %

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Annual (Unaudited) Result
Revenue	47,319,853	45,580,310	44,657,902	40,556,371	35,712,006	33,250,777	31,227,230	7.16%
YoY %	3.82%	2.07%	10.11%	13.57%	7.40%	6.48%	-	-
Horiz. %	151.53%	145.96%	143.01%	129.88%	114.36%	106.48%	100.00%	-
PBT	10,901,346	10,098,096	8,844,450	9,151,548	9,111,583	8,869,594	7,896,302	5.51%
YoY %	7.95%	14.17%	-3.36%	0.44%	2.73%	12.33%	-	-
Horiz. %	138.06%	127.88%	112.01%	115.90%	115.39%	112.33%	100.00%	-
Tax	-2,545,410	-2,301,222	-1,880,558	-2,165,160	-2,200,540	-2,098,261	-1,977,618	4.29%
YoY %	-10.61%	-22.37%	13.14%	1.61%	-4.87%	-6.10%	-	-
Horiz. %	128.71%	116.36%	95.09%	109.48%	111.27%	106.10%	100.00%	-
NP	8,355,936	7,796,874	6,963,892	6,986,388	6,911,043	6,771,333	5,918,684	5.91%
YoY %	7.17%	11.96%	-0.32%	1.09%	2.06%	14.41%	-	-
Horiz. %	141.18%	131.73%	117.66%	118.04%	116.77%	114.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,113,260	7,520,542	6,742,992	6,835,939	6,716,455	6,552,391	5,745,920	5.91%
YoY %	7.88%	11.53%	-1.36%	1.78%	2.50%	14.04%	-	-
Horiz. %	141.20%	130.88%	117.35%	118.97%	116.89%	114.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.35%	22.79%	21.26%	23.66%	24.15%	23.66%	25.04%	-
YoY %	2.46%	7.20%	-10.14%	-2.03%	2.07%	-5.51%	-	-
Horiz. %	93.25%	91.01%	84.90%	94.49%	96.45%	94.49%	100.00%	-
Total Cost	38,963,917	37,783,436	37,694,010	33,569,983	28,800,963	26,479,444	25,308,546	7.45%
YoY %	3.12%	0.24%	12.28%	16.56%	8.77%	4.63%	-	-
Horiz. %	153.96%	149.29%	148.94%	132.64%	113.80%	104.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	75,330,108	72,420,516	66,810,691	59,980,310	51,490,705	44,873,374	39,422,461	11.39%
YoY %	4.02%	8.40%	11.39%	16.49%	14.75%	13.83%	-	-
Horiz. %	191.08%	183.70%	169.47%	152.15%	130.61%	113.83%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Dividend
Div	6,298,319	5,884,367	5,168,567	5,124,818	5,163,019	4,625,318	5,137,661	3.45%
YoY %	7.03%	13.85%	0.85%	-0.74%	11.63%	-9.97%	-	-
Horiz. %	122.59%	114.53%	100.60%	99.75%	100.49%	90.03%	100.00%	-
Div Payout %	77.63%	78.24%	76.65%	74.97%	76.87%	70.59%	89.41%	-
YoY %	-0.78%	2.07%	2.24%	-2.47%	8.90%	-21.05%	-	-
Horiz. %	86.82%	87.51%	85.73%	83.85%	85.97%	78.95%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Equity
Net Worth	75,330,108	72,420,516	66,810,691	59,980,310	51,490,705	44,873,374	39,422,461	11.39%
YoY %	4.02%	8.40%	11.39%	16.49%	14.75%	13.83%	-	-
Horiz. %	191.08%	183.70%	169.47%	152.15%	130.61%	113.83%	100.00%	-
NOSH	11,049,682	10,782,745	9,939,552	9,490,405	9,057,929	8,645,455	7,904,094	5.73%
YoY %	2.48%	8.48%	4.73%	4.77%	4.77%	9.38%	-	-
Horiz. %	139.80%	136.42%	125.75%	120.07%	114.60%	109.38%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Ratio Analysis
NP Margin	17.66%	17.11%	15.59%	17.23%	19.35%	20.36%	18.95%	-
YoY %	3.21%	9.75%	-9.52%	-10.96%	-4.96%	7.44%	-	-
Horiz. %	93.19%	90.29%	82.27%	90.92%	102.11%	107.44%	100.00%	-
ROE	10.77%	10.38%	10.09%	11.40%	13.04%	14.60%	14.58%	-
YoY %	3.76%	2.87%	-11.49%	-12.58%	-10.68%	0.14%	-	-
Horiz. %	73.87%	71.19%	69.20%	78.19%	89.44%	100.14%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Per Share
RPS	428.25	426.03	449.29	427.34	394.26	384.60	395.08	1.35%
YoY %	0.52%	-5.18%	5.14%	8.39%	2.51%	-2.65%	-	-
Horiz. %	108.40%	107.83%	113.72%	108.17%	99.79%	97.35%	100.00%	-
EPS	74.20	72.04	67.84	72.03	74.15	75.79	72.69	0.34%
YoY %	3.00%	6.19%	-5.82%	-2.86%	-2.16%	4.26%	-	-
Horiz. %	102.08%	99.11%	93.33%	99.09%	102.01%	104.26%	100.00%	-
DPS	57.00	55.00	52.00	54.00	57.00	53.50	65.00	-2.16%
YoY %	3.64%	5.77%	-3.70%	-5.26%	6.54%	-17.69%	-	-
Horiz. %	87.69%	84.62%	80.00%	83.08%	87.69%	82.31%	100.00%	-
NAPS	6.8174	6.769	6.7217	6.3201	5.6846	5.1904	4.9876	5.34%
YoY %	0.72%	0.70%	6.35%	11.18%	9.52%	4.07%	-	-
Horiz. %	136.69%	135.72%	134.77%	126.72%	113.97%	104.07%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 9,672,611
RPS	392.23	377.81	370.17	336.17	296.01	275.61	258.84	7.16%
YoY %	3.82%	2.06%	10.11%	13.57%	7.40%	6.48%	-	-
Horiz. %	151.53%	145.96%	143.01%	129.88%	114.36%	106.48%	100.00%	-
EPS	67.25	62.34	55.89	56.66	55.67	54.31	47.63	5.91%
YoY %	7.88%	11.54%	-1.36%	1.78%	2.50%	14.02%	-	-
Horiz. %	141.19%	130.88%	117.34%	118.96%	116.88%	114.02%	100.00%	-
DPS	52.21	48.78	42.84	42.48	42.80	38.34	42.59	3.45%
YoY %	7.03%	13.87%	0.85%	-0.75%	11.63%	-9.98%	-	-
Horiz. %	122.59%	114.53%	100.59%	99.74%	100.49%	90.02%	100.00%	-
NAPS	6.2441	6.0029	5.5379	4.9717	4.268	3.7195	3.2677	11.39%
YoY %	4.02%	8.40%	11.39%	16.49%	14.75%	13.83%	-	-
Horiz. %	191.09%	183.70%	169.47%	152.15%	130.61%	113.83%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	-
Price	9.50	9.80	8.20	8.40	9.17	9.94	9.20	-
P/RPS	2.22	2.30	1.83	1.97	2.33	2.58	2.33	-0.80%
YoY %	-3.48%	25.68%	-7.11%	-15.45%	-9.69%	10.73%	-	-
Horiz. %	95.28%	98.71%	78.54%	84.55%	100.00%	110.73%	100.00%	-
P/EPS	12.94	13.94	12.09	11.66	12.37	13.12	12.66	0.36%
YoY %	-7.17%	15.30%	3.69%	-5.74%	-5.72%	3.63%	-	-
Horiz. %	102.21%	110.11%	95.50%	92.10%	97.71%	103.63%	100.00%	-
EY	7.73	7.17	8.27	8.58	8.09	7.62	7.90	-0.36%
YoY %	7.81%	-13.30%	-3.61%	6.06%	6.17%	-3.54%	-	-
Horiz. %	97.85%	90.76%	104.68%	108.61%	102.41%	96.46%	100.00%	-
DY	6.00	5.61	6.34	6.43	6.22	5.38	7.07	-2.69%
YoY %	6.95%	-11.51%	-1.40%	3.38%	15.61%	-23.90%	-	-
Horiz. %	84.87%	79.35%	89.67%	90.95%	87.98%	76.10%	100.00%	-
P/NAPS	1.39	1.45	1.22	1.33	1.61	1.92	1.84	-4.56%
YoY %	-4.14%	18.85%	-8.27%	-17.39%	-16.15%	4.35%	-	-
Horiz. %	75.54%	78.80%	66.30%	72.28%	87.50%	104.35%	100.00%	-

	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	26/02/19	28/02/18	23/02/17	25/02/16	26/02/15	27/02/14	21/02/13	-
Price	9.55	10.46	8.38	8.64	9.16	9.70	8.93	-
P/RPS	2.23	2.46	1.87	2.02	2.32	2.52	2.26	-0.22%
YoY %	-9.35%	31.55%	-7.43%	-12.93%	-7.94%	11.50%	-	-
Horiz. %	98.67%	108.85%	82.74%	89.38%	102.65%	111.50%	100.00%	-
P/EPS	13.01	14.88	12.35	12.00	12.35	12.80	12.28	0.96%
YoY %	-12.57%	20.49%	2.92%	-2.83%	-3.52%	4.23%	-	-
Horiz. %	105.94%	121.17%	100.57%	97.72%	100.57%	104.23%	100.00%	-
EY	7.69	6.72	8.10	8.34	8.09	7.81	8.14	-0.94%
YoY %	14.43%	-17.04%	-2.88%	3.09%	3.59%	-4.05%	-	-
Horiz. %	94.47%	82.56%	99.51%	102.46%	99.39%	95.95%	100.00%	-
DY	5.97	5.26	6.21	6.25	6.22	5.52	7.28	-3.25%
YoY %	13.50%	-15.30%	-0.64%	0.48%	12.68%	-24.18%	-	-
Horiz. %	82.01%	72.25%	85.30%	85.85%	85.44%	75.82%	100.00%	-
P/NAPS	1.40	1.55	1.25	1.37	1.61	1.87	1.79	-4.01%
YoY %	-9.68%	24.00%	-8.76%	-14.91%	-13.90%	4.47%	-	-
Horiz. %	78.21%	86.59%	69.83%	76.54%	89.94%	104.47%	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