[MAYBANK] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

30-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -1.3%

YoY- 29.94%

Quarter Report

Maybank Group FS-June 2017 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	50,027,612	52,060,976	46,048,782	44,400,754	44,247,638	36,240,666	34,232,272	6.52%
YoY %	-3.91%	13.06%	3.71%	0.35%	22.09%	5.87%	-	-
Horiz. %	146.14%	152.08%	134.52%	129.70%	129.26%	105.87%	100.00%	-
PBT	8,107,002	10,204,038	10,332,482	8,987,122	7,030,668	8,784,992	8,909,204	-1.55%
YoY %	-20.55%	-1.24%	14.97%	27.83%	-19.97%	-1.39%	-	-
Horiz. %	91.00%	114.53%	115.98%	100.87%	78.91%	98.61%	100.00%	-
Tax	-1,969,946	-2,478,242	-2,543,646	-2,048,460	-1,730,262	-2,118,252	-2,402,554	-3.25%
YoY %	20.51%	2.57%	-24.17%	-18.39%	18.32%	11.83%	-	-
Horiz. %	81.99%	103.15%	105.87%	85.26%	72.02%	88.17%	100.00%	-
NP	6,137,056	7,725,796	7,788,836	6,938,662	5,300,406	6,666,740	6,506,650	-0.96%
YoY %	-20.56%	-0.81%	12.25%	30.91%	-20.49%	2.46%	-	-
Horiz. %	94.32%	118.74%	119.71%	106.64%	81.46%	102.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,982,764	7,500,270	7,660,098	6,722,474	5,173,384	6,569,838	6,354,232	-0.99%
YoY %	-20.23%	-2.09%	13.95%	29.94%	-21.26%	3.39%	-	-
Horiz. %	94.15%	118.04%	120.55%	105.80%	81.42%	103.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.30%	24.29%	24.62%	22.79%	24.61%	24.11%	26.97%	-
YoY %	0.04%	-1.34%	8.03%	-7.40%	2.07%	-10.60%	-	-
Horiz. %	90.10%	90.06%	91.29%	84.50%	91.25%	89.40%	100.00%	-
Total Cost	43,890,556	44,335,180	38,259,946	37,462,092	38,947,232	29,573,926	27,725,622	7.94%
YoY %	-1.00%	15.88%	2.13%	-3.81%	31.69%	6.67%	-	-
Horiz. %	158.30%	159.91%	137.99%	135.12%	140.47%	106.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	82,083,299	78,532,974	71,853,940	69,268,350	62,033,595	55,584,729	47,949,877	9.36%
YoY %	4.52%	9.30%	3.73%	11.66%	11.60%	15.92%	-	-
Horiz. %	171.19%	163.78%	149.85%	144.46%	129.37%	115.92%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	5,556,788	5,460,109	4,716,806	3,917,746	4,502,458	4,289,776	-
YoY %	-	1.77%	15.76%	20.40%	-12.99%	4.96%	-	-
Horiz. %	-	129.54%	127.28%	109.95%	91.33%	104.96%	100.00%	-
Div Payout %	-	74.09%	71.28%	70.16%	75.73%	68.53%	67.51%	-
YoY %	-	3.94%	1.60%	-7.36%	10.51%	1.51%	-	-
Horiz. %	-	109.75%	105.58%	103.93%	112.18%	101.51%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	82,083,299	78,532,974	71,853,940	69,268,350	62,033,595	55,584,729	47,949,877	9.36%
YoY %	4.52%	9.30%	3.73%	11.66%	11.60%	15.92%	-	-
Horiz. %	171.19%	163.78%	149.85%	144.46%	129.37%	115.92%	100.00%	-
NOSH	11,241,361	11,241,361	10,945,196	10,253,926	9,794,365	9,380,122	8,937,035	3.89%
YoY %	0.00%	2.71%	6.74%	4.69%	4.42%	4.96%	-	-
Horiz. %	125.78%	125.78%	122.47%	114.74%	109.59%	104.96%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	12.27%	14.84%	16.91%	15.63%	11.98%	18.40%	19.01%	-
YoY %	-17.32%	-12.24%	8.19%	30.47%	-34.89%	-3.21%	-	-
Horiz. %	64.54%	78.06%	88.95%	82.22%	63.02%	96.79%	100.00%	-
ROE	7.29%	9.55%	10.66%	9.70%	8.34%	11.82%	13.25%	-
YoY %	-23.66%	-10.41%	9.90%	16.31%	-29.44%	-10.79%	-	-
Horiz. %	55.02%	72.08%	80.45%	73.21%	62.94%	89.21%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	445.03	468.44	421.68	433.01	451.77	386.36	383.04	2.52%
YoY %	-5.00%	11.09%	-2.62%	-4.15%	16.93%	0.87%	-	-
Horiz. %	116.18%	122.30%	110.09%	113.05%	117.94%	100.87%	100.00%	-
EPS	53.22	67.68	70.40	65.56	52.82	70.04	71.10	-4.70%
YoY %	-21.37%	-3.86%	7.38%	24.12%	-24.59%	-1.49%	-	-
Horiz. %	74.85%	95.19%	99.02%	92.21%	74.29%	98.51%	100.00%	-
DPS	0.00	50.00	50.00	46.00	40.00	48.00	48.00	-
YoY %	0.00%	0.00%	8.70%	15.00%	-16.67%	0.00%	-	-
Horiz. %	0.00%	104.17%	104.17%	95.83%	83.33%	100.00%	100.00%	-
NAPS	7.3019	7.0664	6.5799	6.7553	6.3336	5.9258	5.3653	5.26%
YoY %	3.33%	7.39%	-2.60%	6.66%	6.88%	10.45%	-	-
Horiz. %	136.09%	131.71%	122.64%	125.91%	118.05%	110.45%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 10,326,525
RPS	414.58	431.43	381.61	367.95	366.68	300.33	283.69	6.52%
YoY %	-3.91%	13.06%	3.71%	0.35%	22.09%	5.87%	-	-
Horiz. %	146.14%	152.08%	134.52%	129.70%	129.25%	105.87%	100.00%	-
EPS	49.58	62.16	63.48	55.71	42.87	54.44	52.66	-0.99%
YoY %	-20.24%	-2.08%	13.95%	29.95%	-21.25%	3.38%	-	-
Horiz. %	94.15%	118.04%	120.55%	105.79%	81.41%	103.38%	100.00%	-
DPS	0.00	46.05	45.25	39.09	32.47	37.31	35.55	-
YoY %	0.00%	1.77%	15.76%	20.39%	-12.97%	4.95%	-	-
Horiz. %	0.00%	129.54%	127.29%	109.96%	91.34%	104.95%	100.00%	-
NAPS	6.8023	6.5081	5.9546	5.7403	5.1408	4.6064	3.9737	9.36%
YoY %	4.52%	9.30%	3.73%	11.66%	11.60%	15.92%	-	-
Horiz. %	171.18%	163.78%	149.85%	144.46%	129.37%	115.92%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	7.51	8.88	9.00	9.63	8.14	9.14	9.83	-
P/RPS	1.69	1.90	2.13	2.22	1.80	2.37	2.57	-6.74%
YoY %	-11.05%	-10.80%	-4.05%	23.33%	-24.05%	-7.78%	-	-
Horiz. %	65.76%	73.93%	82.88%	86.38%	70.04%	92.22%	100.00%	-
P/EPS	14.11	13.16	12.83	14.69	15.41	13.05	13.83	0.33%
YoY %	7.22%	2.57%	-12.66%	-4.67%	18.08%	-5.64%	-	-
Horiz. %	102.02%	95.16%	92.77%	106.22%	111.42%	94.36%	100.00%	-
EY	7.09	7.60	7.79	6.81	6.49	7.66	7.23	-0.32%
YoY %	-6.71%	-2.44%	14.39%	4.93%	-15.27%	5.95%	-	-
Horiz. %	98.06%	105.12%	107.75%	94.19%	89.76%	105.95%	100.00%	-
DY	0.00	5.63	5.56	4.78	4.91	5.25	4.88	-
YoY %	0.00%	1.26%	16.32%	-2.65%	-6.48%	7.58%	-	-
Horiz. %	0.00%	115.37%	113.93%	97.95%	100.61%	107.58%	100.00%	-
P/NAPS	1.03	1.26	1.37	1.43	1.29	1.54	1.83	-9.12%
YoY %	-18.25%	-8.03%	-4.20%	10.85%	-16.23%	-15.85%	-	-
Horiz. %	56.28%	68.85%	74.86%	78.14%	70.49%	84.15%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	27/08/20	29/08/19	30/08/18	30/08/17	25/08/16	27/08/15	28/08/14	-
Price	7.45	8.57	9.96	9.46	7.90	8.65	10.10	-
P/RPS	1.67	1.83	2.36	2.18	1.75	2.24	2.64	-7.34%
YoY %	-8.74%	-22.46%	8.26%	24.57%	-21.88%	-15.15%	-	-
Horiz. %	63.26%	69.32%	89.39%	82.58%	66.29%	84.85%	100.00%	-
P/EPS	14.00	12.70	14.20	14.43	14.96	12.35	14.21	-0.24%
YoY %	10.24%	-10.56%	-1.59%	-3.54%	21.13%	-13.09%	-	-
Horiz. %	98.52%	89.37%	99.93%	101.55%	105.28%	86.91%	100.00%	-
EY	7.14	7.87	7.04	6.93	6.69	8.10	7.04	0.23%
YoY %	-9.28%	11.79%	1.59%	3.59%	-17.41%	15.06%	-	-
Horiz. %	101.42%	111.79%	100.00%	98.44%	95.03%	115.06%	100.00%	-
DY	0.00	5.83	5.02	4.86	5.06	5.55	4.75	-
YoY %	0.00%	16.14%	3.29%	-3.95%	-8.83%	16.84%	-	-
Horiz. %	0.00%	122.74%	105.68%	102.32%	106.53%	116.84%	100.00%	-
P/NAPS	1.02	1.21	1.51	1.40	1.25	1.46	1.88	-9.68%
YoY %	-15.70%	-19.87%	7.86%	12.00%	-14.38%	-22.34%	-	-
Horiz. %	54.26%	64.36%	80.32%	74.47%	66.49%	77.66%	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