[MAYBANK] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

27-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- -3.41%

YoY- 3.39%

Quarter Report

Maybank Group FS-June 2015 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	46,048,782	44,400,754	44,247,638	36,240,666	34,232,272	33,410,728	31,596,032	6.47%
YoY %	3.71%	0.35%	22.09%	5.87%	2.46%	5.74%	-	-
Horiz. %	145.74%	140.53%	140.04%	114.70%	108.34%	105.74%	100.00%	-
PBT	10,332,482	8,987,122	7,030,668	8,784,992	8,909,204	8,431,152	7,842,080	4.70%
YoY %	14.97%	27.83%	-19.97%	-1.39%	5.67%	7.51%	-	-
Horiz. %	131.76%	114.60%	89.65%	112.02%	113.61%	107.51%	100.00%	-
Tax	-2,543,646	-2,048,460	-1,730,262	-2,118,252	-2,402,554	-2,068,742	-2,150,538	2.83%
YoY %	-24.17%	-18.39%	18.32%	11.83%	-16.14%	3.80%	-	-
Horiz. %	118.28%	95.25%	80.46%	98.50%	111.72%	96.20%	100.00%	-
NP	7,788,836	6,938,662	5,300,406	6,666,740	6,506,650	6,362,410	5,691,542	5.36%
YoY %	12.25%	30.91%	-20.49%	2.46%	2.27%	11.79%	-	-
Horiz. %	136.85%	121.91%	93.13%	117.13%	114.32%	111.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,660,098	6,722,474	5,173,384	6,569,838	6,354,232	6,147,896	5,569,574	5.45%
YoY %	13.95%	29.94%	-21.26%	3.39%	3.36%	10.38%	-	-
Horiz. %	137.53%	120.70%	92.89%	117.96%	114.09%	110.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.62%	22.79%	24.61%	24.11%	26.97%	24.54%	27.42%	-
YoY %	8.03%	-7.40%	2.07%	-10.60%	9.90%	-10.50%	-	-
Horiz. %	89.79%	83.11%	89.75%	87.93%	98.36%	89.50%	100.00%	-
Total Cost	38,259,946	37,462,092	38,947,232	29,573,926	27,725,622	27,048,318	25,904,490	6.71%
YoY %	2.13%	-3.81%	31.69%	6.67%	2.50%	4.42%	-	-
Horiz. %	147.70%	144.62%	150.35%	114.17%	107.03%	104.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	71,853,940	69,268,350	62,033,595	55,584,729	47,949,877	43,605,622	35,750,798	12.33%
YoY %	3.73%	11.66%	11.60%	15.92%	9.96%	21.97%	-	-
Horiz. %	200.99%	193.75%	173.52%	155.48%	134.12%	121.97%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	5,460,109	4,716,806	3,917,746	4,502,458	4,289,776	3,830,729	4,911,878	1.77%
YoY %	15.76%	20.40%	-12.99%	4.96%	11.98%	-22.01%	-	-
Horiz. %	111.16%	96.03%	79.76%	91.66%	87.33%	77.99%	100.00%	-
Div Payout %	71.28%	70.16%	75.73%	68.53%	67.51%	62.31%	88.19%	-
YoY %	1.60%	-7.36%	10.51%	1.51%	8.35%	-29.35%	-	-
Horiz. %	80.83%	79.56%	85.87%	77.71%	76.55%	70.65%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	71,853,940	69,268,350	62,033,595	55,584,729	47,949,877	43,605,622	35,750,798	12.33%
YoY %	3.73%	11.66%	11.60%	15.92%	9.96%	21.97%	-	-
Horiz. %	200.99%	193.75%	173.52%	155.48%	134.12%	121.97%	100.00%	-
NOSH	10,945,196	10,253,926	9,794,365	9,380,122	8,937,035	8,512,733	7,674,810	6.09%
YoY %	6.74%	4.69%	4.42%	4.96%	4.98%	10.92%	-	-
Horiz. %	142.61%	133.60%	127.62%	122.22%	116.45%	110.92%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	16.91%	15.63%	11.98%	18.40%	19.01%	19.04%	18.01%	-
YoY %	8.19%	30.47%	-34.89%	-3.21%	-0.16%	5.72%	-	-
Horiz. %	93.89%	86.79%	66.52%	102.17%	105.55%	105.72%	100.00%	-
ROE	10.66%	9.70%	8.34%	11.82%	13.25%	14.10%	15.58%	-
YoY %	9.90%	16.31%	-29.44%	-10.79%	-6.03%	-9.50%	-	-
Horiz. %	68.42%	62.26%	53.53%	75.87%	85.04%	90.50%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	421.68	433.01	451.77	386.36	383.04	392.48	411.68	0.40%
YoY %	-2.62%	-4.15%	16.93%	0.87%	-2.41%	-4.66%	-	-
Horiz. %	102.43%	105.18%	109.74%	93.85%	93.04%	95.34%	100.00%	-
EPS	70.40	65.56	52.82	70.04	71.10	72.22	72.56	-0.50%
YoY %	7.38%	24.12%	-24.59%	-1.49%	-1.55%	-0.47%	-	-
Horiz. %	97.02%	90.35%	72.79%	96.53%	97.99%	99.53%	100.00%	-
DPS	50.00	46.00	40.00	48.00	48.00	45.00	64.00	-4.02%
YoY %	8.70%	15.00%	-16.67%	0.00%	6.67%	-29.69%	-	-
Horiz. %	78.12%	71.88%	62.50%	75.00%	75.00%	70.31%	100.00%	-
NAPS	6.5799	6.7553	6.3336	5.9258	5.3653	5.1224	4.6582	5.92%
YoY %	-2.60%	6.66%	6.88%	10.45%	4.74%	9.97%	-	-
Horiz. %	141.25%	145.02%	135.97%	127.21%	115.18%	109.97%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 9,454,260
RPS	381.61	367.95	366.68	300.33	283.69	276.88	261.84	6.47%
YoY %	3.71%	0.35%	22.09%	5.87%	2.46%	5.74%	-	-
Horiz. %	145.74%	140.52%	140.04%	114.70%	108.34%	105.74%	100.00%	-
EPS	63.48	55.71	42.87	54.44	52.66	50.95	46.16	5.45%
YoY %	13.95%	29.95%	-21.25%	3.38%	3.36%	10.38%	-	-
Horiz. %	137.52%	120.69%	92.87%	117.94%	114.08%	110.38%	100.00%	-
DPS	45.25	39.09	32.47	37.31	35.55	31.75	40.71	1.77%
YoY %	15.76%	20.39%	-12.97%	4.95%	11.97%	-22.01%	-	-
Horiz. %	111.15%	96.02%	79.76%	91.65%	87.32%	77.99%	100.00%	-
NAPS	5.9546	5.7403	5.1408	4.6064	3.9737	3.6136	2.9627	12.33%
YoY %	3.73%	11.66%	11.60%	15.92%	9.97%	21.97%	-	-
Horiz. %	200.99%	193.75%	173.52%	155.48%	134.12%	121.97%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	9.00	9.63	8.14	9.14	9.83	10.40	8.70	-
P/RPS	2.13	2.22	1.80	2.37	2.57	2.65	2.11	0.15%
YoY %	-4.05%	23.33%	-24.05%	-7.78%	-3.02%	25.59%	-	-
Horiz. %	100.95%	105.21%	85.31%	112.32%	121.80%	125.59%	100.00%	-
P/EPS	12.83	14.69	15.41	13.05	13.83	14.40	11.99	1.13%
YoY %	-12.66%	-4.67%	18.08%	-5.64%	-3.96%	20.10%	-	-
Horiz. %	107.01%	122.52%	128.52%	108.84%	115.35%	120.10%	100.00%	-
EY	7.79	6.81	6.49	7.66	7.23	6.94	8.34	-1.13%
YoY %	14.39%	4.93%	-15.27%	5.95%	4.18%	-16.79%	-	-
Horiz. %	93.41%	81.65%	77.82%	91.85%	86.69%	83.21%	100.00%	-
DY	5.56	4.78	4.91	5.25	4.88	4.33	7.36	-4.56%
YoY %	16.32%	-2.65%	-6.48%	7.58%	12.70%	-41.17%	-	-
Horiz. %	75.54%	64.95%	66.71%	71.33%	66.30%	58.83%	100.00%	-
P/NAPS	1.37	1.43	1.29	1.54	1.83	2.03	1.87	-5.05%
YoY %	-4.20%	10.85%	-16.23%	-15.85%	-9.85%	8.56%	-	-
Horiz. %	73.26%	76.47%	68.98%	82.35%	97.86%	108.56%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	30/08/18	30/08/17	25/08/16	27/08/15	28/08/14	21/08/13	16/08/12	-
Price	9.96	9.46	7.90	8.65	10.10	10.00	8.94	-
P/RPS	2.36	2.18	1.75	2.24	2.64	2.55	2.17	1.40%
YoY %	8.26%	24.57%	-21.88%	-15.15%	3.53%	17.51%	-	-
Horiz. %	108.76%	100.46%	80.65%	103.23%	121.66%	117.51%	100.00%	-
P/EPS	14.20	14.43	14.96	12.35	14.21	13.85	12.32	2.39%
YoY %	-1.59%	-3.54%	21.13%	-13.09%	2.60%	12.42%	-	-
Horiz. %	115.26%	117.13%	121.43%	100.24%	115.34%	112.42%	100.00%	-
EY	7.04	6.93	6.69	8.10	7.04	7.22	8.12	-2.34%
YoY %	1.59%	3.59%	-17.41%	15.06%	-2.49%	-11.08%	-	-
Horiz. %	86.70%	85.34%	82.39%	99.75%	86.70%	88.92%	100.00%	-
DY	5.02	4.86	5.06	5.55	4.75	4.50	7.16	-5.74%
YoY %	3.29%	-3.95%	-8.83%	16.84%	5.56%	-37.15%	-	-
Horiz. %	70.11%	67.88%	70.67%	77.51%	66.34%	62.85%	100.00%	-
P/NAPS	1.51	1.40	1.25	1.46	1.88	1.95	1.92	-3.92%
YoY %	7.86%	12.00%	-14.38%	-22.34%	-3.59%	1.56%	-	-
Horiz. %	78.65%	72.92%	65.10%	76.04%	97.92%	101.56%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-30 16:15:00

MACD/RSI

5 Mins

BUY

2024-04-30 16:10:00

EMA 5

10 Mins

BUY

2024-04-30 16:00:00

EMA 5

5 Mins

BUY

2024-04-30 11:45:00

ADX

5 Mins

SELL

2024-04-30 11:40:00

ADX

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 >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

539

MYEG

MY E.G. SERVICES BHD

439

YTL

YTL CORPORATION BHD

374

PTRANS

PERAK TRANSIT BERHAD

350

MPI

MALAYSIAN PACIFIC INDUSTRIES

345

HLIND

HONG LEONG INDUSTRIES BHD

327

CAPITALA

CAPITAL A BERHAD

288

SAPNRG

SAPURA ENERGY BERHAD

228

TOPGLOV

TOP GLOVE CORPORATION BHD

219

Daily Stocks

HSI-CVZ

0.17

-0.005

186,689,800

CLASSITA

0.045

+0.005

175,236,000

ICONIC-WA

0.045

+0.015

162,851,400

MYEG

0.935

+0.025

158,733,200

ICONIC

0.11

+0.03

143,609,500

MKHOP

0.62

0.00

115,405,700

HSI-HUF

0.085

-0.005

109,292,300

FITTERS

0.05

0.00

68,044,200

YTL

3.12

-0.08

42,372,500

AHB

0.135

+0.005

41,321,000

More active Stocks

NESTLE

127.20

+0.30

87,700

UTDPLT

25.20

+0.22

139,800

OPPSTAR

1.46

+0.21

39,622,200

HKEX-CP

0.185

+0.18

800

CHGP

2.08

+0.14

2,047,400

ALLIANZ

21.04

+0.14

9,200

CHINHIN

5.43

+0.13

512,200

SUNWAY-WB

2.20

+0.11

2,423,200

F&N

31.70

+0.10

123,200

LPI

12.02

+0.10

89,900

More gainer Stocks

DLADY

32.94

-0.88

15,200

YTLPOWR

4.62

-0.17

37,133,900

KUAISHO-C17

0.08

-0.12

58,800

CRESNDO

3.63

-0.11

619,400

SAM

4.80

-0.10

229,100

TIMECOM

5.16

-0.09

1,526,200

YTLPOWR-C30

1.67

-0.09

100

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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