[MAYBANK] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

28-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- -0.81%

YoY- 3.36%

Quarter Report

Maybank Group FS-June 2014(Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annualized Quarter Result
Revenue	44,400,754	44,247,638	36,240,666	34,232,272	33,410,728	31,596,032	10,849,081	26.44%
YoY %	0.35%	22.09%	5.87%	2.46%	5.74%	191.23%	-	-
Horiz. %	409.26%	407.85%	334.04%	315.53%	307.96%	291.23%	100.00%	-
PBT	8,987,122	7,030,668	8,784,992	8,909,204	8,431,152	7,842,080	3,304,102	18.13%
YoY %	27.83%	-19.97%	-1.39%	5.67%	7.51%	137.34%	-	-
Horiz. %	272.00%	212.79%	265.88%	269.64%	255.17%	237.34%	100.00%	-
Tax	-2,048,460	-1,730,262	-2,118,252	-2,402,554	-2,068,742	-2,150,538	-864,618	15.44%
YoY %	-18.39%	18.32%	11.83%	-16.14%	3.80%	-148.73%	-	-
Horiz. %	236.92%	200.12%	244.99%	277.87%	239.27%	248.73%	100.00%	-
NP	6,938,662	5,300,406	6,666,740	6,506,650	6,362,410	5,691,542	2,439,484	19.01%
YoY %	30.91%	-20.49%	2.46%	2.27%	11.79%	133.31%	-	-
Horiz. %	284.43%	217.28%	273.28%	266.72%	260.81%	233.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,722,474	5,173,384	6,569,838	6,354,232	6,147,896	5,569,574	2,296,916	19.58%
YoY %	29.94%	-21.26%	3.39%	3.36%	10.38%	142.48%	-	-
Horiz. %	292.67%	225.23%	286.03%	276.64%	267.66%	242.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.79%	24.61%	24.11%	26.97%	24.54%	27.42%	26.17%	-
YoY %	-7.40%	2.07%	-10.60%	9.90%	-10.50%	4.78%	-	-
Horiz. %	87.08%	94.04%	92.13%	103.06%	93.77%	104.78%	100.00%	-
Total Cost	37,462,092	38,947,232	29,573,926	27,725,622	27,048,318	25,904,490	8,409,597	28.24%
YoY %	-3.81%	31.69%	6.67%	2.50%	4.42%	208.03%	-	-
Horiz. %	445.47%	463.13%	351.67%	329.69%	321.64%	308.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	69,268,350	62,033,595	55,584,729	47,949,877	43,605,622	35,750,798	32,552,758	13.39%
YoY %	11.66%	11.60%	15.92%	9.96%	21.97%	9.82%	-	-
Horiz. %	212.79%	190.56%	170.75%	147.30%	133.95%	109.82%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	4,716,806	3,917,746	4,502,458	4,289,776	3,830,729	4,911,878	2,318,985	12.54%
YoY %	20.40%	-12.99%	4.96%	11.98%	-22.01%	111.81%	-	-
Horiz. %	203.40%	168.94%	194.16%	184.99%	165.19%	211.81%	100.00%	-
Div Payout %	70.16%	75.73%	68.53%	67.51%	62.31%	88.19%	100.96%	-
YoY %	-7.36%	10.51%	1.51%	8.35%	-29.35%	-12.65%	-	-
Horiz. %	69.49%	75.01%	67.88%	66.87%	61.72%	87.35%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	69,268,350	62,033,595	55,584,729	47,949,877	43,605,622	35,750,798	32,552,758	13.39%
YoY %	11.66%	11.60%	15.92%	9.96%	21.97%	9.82%	-	-
Horiz. %	212.79%	190.56%	170.75%	147.30%	133.95%	109.82%	100.00%	-
NOSH	10,253,926	9,794,365	9,380,122	8,937,035	8,512,733	7,674,810	7,246,829	5.94%
YoY %	4.69%	4.42%	4.96%	4.98%	10.92%	5.91%	-	-
Horiz. %	141.50%	135.15%	129.44%	123.32%	117.47%	105.91%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	15.63%	11.98%	18.40%	19.01%	19.04%	18.01%	22.49%	-
YoY %	30.47%	-34.89%	-3.21%	-0.16%	5.72%	-19.92%	-	-
Horiz. %	69.50%	53.27%	81.81%	84.53%	84.66%	80.08%	100.00%	-
ROE	9.70%	8.34%	11.82%	13.25%	14.10%	15.58%	7.06%	-
YoY %	16.31%	-29.44%	-10.79%	-6.03%	-9.50%	120.68%	-	-
Horiz. %	137.39%	118.13%	167.42%	187.68%	199.72%	220.68%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	433.01	451.77	386.36	383.04	392.48	411.68	149.71	19.34%
YoY %	-4.15%	16.93%	0.87%	-2.41%	-4.66%	174.98%	-	-
Horiz. %	289.23%	301.76%	258.07%	255.85%	262.16%	274.98%	100.00%	-
EPS	65.56	52.82	70.04	71.10	72.22	72.56	31.15	13.19%
YoY %	24.12%	-24.59%	-1.49%	-1.55%	-0.47%	132.94%	-	-
Horiz. %	210.47%	169.57%	224.85%	228.25%	231.85%	232.94%	100.00%	-
DPS	46.00	40.00	48.00	48.00	45.00	64.00	32.00	6.22%
YoY %	15.00%	-16.67%	0.00%	6.67%	-29.69%	100.00%	-	-
Horiz. %	143.75%	125.00%	150.00%	150.00%	140.62%	200.00%	100.00%	-
NAPS	6.7553	6.3336	5.9258	5.3653	5.1224	4.6582	4.492	7.03%
YoY %	6.66%	6.88%	10.45%	4.74%	9.97%	3.70%	-	-
Horiz. %	150.39%	141.00%	131.92%	119.44%	114.03%	103.70%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 9,018,494
RPS	367.95	366.68	300.33	283.69	276.88	261.84	89.91	26.44%
YoY %	0.35%	22.09%	5.87%	2.46%	5.74%	191.22%	-	-
Horiz. %	409.24%	407.83%	334.03%	315.53%	307.95%	291.22%	100.00%	-
EPS	55.71	42.87	54.44	52.66	50.95	46.16	19.03	19.58%
YoY %	29.95%	-21.25%	3.38%	3.36%	10.38%	142.56%	-	-
Horiz. %	292.75%	225.28%	286.07%	276.72%	267.74%	242.56%	100.00%	-
DPS	39.09	32.47	37.31	35.55	31.75	40.71	19.22	12.54%
YoY %	20.39%	-12.97%	4.95%	11.97%	-22.01%	111.81%	-	-
Horiz. %	203.38%	168.94%	194.12%	184.96%	165.19%	211.81%	100.00%	-
NAPS	5.7403	5.1408	4.6064	3.9737	3.6136	2.9627	2.6977	13.39%
YoY %	11.66%	11.60%	15.92%	9.97%	21.97%	9.82%	-	-
Horiz. %	212.78%	190.56%	170.75%	147.30%	133.95%	109.82%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	9.63	8.14	9.14	9.83	10.40	8.70	8.94	-
P/RPS	2.22	1.80	2.37	2.57	2.65	2.11	5.97	-15.18%
YoY %	23.33%	-24.05%	-7.78%	-3.02%	25.59%	-64.66%	-	-
Horiz. %	37.19%	30.15%	39.70%	43.05%	44.39%	35.34%	100.00%	-
P/EPS	14.69	15.41	13.05	13.83	14.40	11.99	28.21	-10.29%
YoY %	-4.67%	18.08%	-5.64%	-3.96%	20.10%	-57.50%	-	-
Horiz. %	52.07%	54.63%	46.26%	49.03%	51.05%	42.50%	100.00%	-
EY	6.81	6.49	7.66	7.23	6.94	8.34	3.55	11.45%
YoY %	4.93%	-15.27%	5.95%	4.18%	-16.79%	134.93%	-	-
Horiz. %	191.83%	182.82%	215.77%	203.66%	195.49%	234.93%	100.00%	-
DY	4.78	4.91	5.25	4.88	4.33	7.36	3.58	4.93%
YoY %	-2.65%	-6.48%	7.58%	12.70%	-41.17%	105.59%	-	-
Horiz. %	133.52%	137.15%	146.65%	136.31%	120.95%	205.59%	100.00%	-
P/NAPS	1.43	1.29	1.54	1.83	2.03	1.87	1.99	-5.35%
YoY %	10.85%	-16.23%	-15.85%	-9.85%	8.56%	-6.03%	-	-
Horiz. %	71.86%	64.82%	77.39%	91.96%	102.01%	93.97%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	30/08/17	25/08/16	27/08/15	28/08/14	21/08/13	16/08/12	22/08/11	-
Price	9.46	7.90	8.65	10.10	10.00	8.94	8.64	-
P/RPS	2.18	1.75	2.24	2.64	2.55	2.17	5.77	-14.96%
YoY %	24.57%	-21.88%	-15.15%	3.53%	17.51%	-62.39%	-	-
Horiz. %	37.78%	30.33%	38.82%	45.75%	44.19%	37.61%	100.00%	-
P/EPS	14.43	14.96	12.35	14.21	13.85	12.32	27.26	-10.05%
YoY %	-3.54%	21.13%	-13.09%	2.60%	12.42%	-54.81%	-	-
Horiz. %	52.93%	54.88%	45.30%	52.13%	50.81%	45.19%	100.00%	-
EY	6.93	6.69	8.10	7.04	7.22	8.12	3.67	11.16%
YoY %	3.59%	-17.41%	15.06%	-2.49%	-11.08%	121.25%	-	-
Horiz. %	188.83%	182.29%	220.71%	191.83%	196.73%	221.25%	100.00%	-
DY	4.86	5.06	5.55	4.75	4.50	7.16	3.70	4.64%
YoY %	-3.95%	-8.83%	16.84%	5.56%	-37.15%	93.51%	-	-
Horiz. %	131.35%	136.76%	150.00%	128.38%	121.62%	193.51%	100.00%	-
P/NAPS	1.40	1.25	1.46	1.88	1.95	1.92	1.92	-5.12%
YoY %	12.00%	-14.38%	-22.34%	-3.59%	1.56%	0.00%	-	-
Horiz. %	72.92%	65.10%	76.04%	97.92%	101.56%	100.00%	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 - 10 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

HLIND

HONG LEONG INDUSTRIES BHD

427

MPI

MALAYSIAN PACIFIC INDUSTRIES

413

PTRANS

PERAK TRANSIT BERHAD

405

GENTING

GENTING BHD

184

VSTECS

VSTECS BERHAD

147

YTLPOWR

YTL POWER INTERNATIONAL BHD

144

MYEG

MY E.G. SERVICES BHD

132

PBBANK

PUBLIC BANK BHD

129

GENM

GENTING MALAYSIA BERHAD

126

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

HSI-HS2

0.06

-0.035

64,799,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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