[MAYBANK] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

26-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 5.21%

YoY- 8.33%

Quarter Report

Maybank Group FS-September 2015 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Annualized Quarter Result
Revenue	46,781,254	45,059,564	44,549,721	39,338,816	34,733,745	33,308,817	31,738,812	6.67%
YoY %	3.82%	1.14%	13.25%	13.26%	4.28%	4.95%	-	-
Horiz. %	147.39%	141.97%	140.36%	123.95%	109.44%	104.95%	100.00%	-
PBT	10,407,668	9,562,597	7,961,926	9,033,926	8,907,462	8,757,326	7,928,734	4.63%
YoY %	8.84%	20.10%	-11.87%	1.42%	1.71%	10.45%	-	-
Horiz. %	131.27%	120.61%	100.42%	113.94%	112.34%	110.45%	100.00%	-
Tax	-2,534,153	-2,168,210	-1,943,501	-2,021,850	-2,373,208	-2,123,964	-2,087,637	3.28%
YoY %	-16.88%	-11.56%	3.88%	14.81%	-11.73%	-1.74%	-	-
Horiz. %	121.39%	103.86%	93.10%	96.85%	113.68%	101.74%	100.00%	-
NP	7,873,514	7,394,386	6,018,425	7,012,076	6,534,254	6,633,362	5,841,097	5.09%
YoY %	6.48%	22.86%	-14.17%	7.31%	-1.49%	13.56%	-	-
Horiz. %	134.80%	126.59%	103.04%	120.05%	111.87%	113.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,715,873	7,184,590	5,843,192	6,911,809	6,380,296	6,427,054	5,714,705	5.12%
YoY %	7.39%	22.96%	-15.46%	8.33%	-0.73%	12.47%	-	-
Horiz. %	135.02%	125.72%	102.25%	120.95%	111.65%	112.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.35%	22.67%	24.41%	22.38%	26.64%	24.25%	26.33%	-
YoY %	7.41%	-7.13%	9.07%	-15.99%	9.86%	-7.90%	-	-
Horiz. %	92.48%	86.10%	92.71%	85.00%	101.18%	92.10%	100.00%	-
Total Cost	38,907,740	37,665,177	38,531,296	32,326,740	28,199,490	26,675,454	25,897,714	7.01%
YoY %	3.30%	-2.25%	19.19%	14.64%	5.71%	3.00%	-	-
Horiz. %	150.24%	145.44%	148.78%	124.82%	108.89%	103.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	72,734,615	70,446,256	64,729,291	58,981,697	49,185,096	43,873,311	36,578,140	12.13%
YoY %	3.25%	8.83%	9.74%	19.92%	12.11%	19.94%	-	-
Horiz. %	198.85%	192.59%	176.96%	161.25%	134.47%	119.94%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	3,641,464	3,174,746	2,629,107	3,017,159	2,879,953	2,573,567	3,300,205	1.65%
YoY %	14.70%	20.75%	-12.86%	4.76%	11.91%	-22.02%	-	-
Horiz. %	110.34%	96.20%	79.66%	91.42%	87.27%	77.98%	100.00%	-
Div Payout %	47.19%	44.19%	44.99%	43.65%	45.14%	40.04%	57.75%	-
YoY %	6.79%	-1.78%	3.07%	-3.30%	12.74%	-30.67%	-	-
Horiz. %	81.71%	76.52%	77.90%	75.58%	78.16%	69.33%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	72,734,615	70,446,256	64,729,291	58,981,697	49,185,096	43,873,311	36,578,140	12.13%
YoY %	3.25%	8.83%	9.74%	19.92%	12.11%	19.94%	-	-
Horiz. %	198.85%	192.59%	176.96%	161.25%	134.47%	119.94%	100.00%	-
NOSH	10,945,196	10,352,435	9,859,154	9,428,623	8,999,853	8,578,556	7,734,857	5.95%
YoY %	5.73%	5.00%	4.57%	4.76%	4.91%	10.91%	-	-
Horiz. %	141.50%	133.84%	127.46%	121.90%	116.35%	110.91%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	16.83%	16.41%	13.51%	17.82%	18.81%	19.91%	18.40%	-
YoY %	2.56%	21.47%	-24.19%	-5.26%	-5.52%	8.21%	-	-
Horiz. %	91.47%	89.18%	73.42%	96.85%	102.23%	108.21%	100.00%	-
ROE	10.61%	10.20%	9.03%	11.72%	12.97%	14.65%	15.62%	-
YoY %	4.02%	12.96%	-22.95%	-9.64%	-11.47%	-6.21%	-	-
Horiz. %	67.93%	65.30%	57.81%	75.03%	83.03%	93.79%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	428.23	435.26	451.86	417.23	385.94	388.28	410.33	0.71%
YoY %	-1.62%	-3.67%	8.30%	8.11%	-0.60%	-5.37%	-	-
Horiz. %	104.36%	106.08%	110.12%	101.68%	94.06%	94.63%	100.00%	-
EPS	70.83	69.40	59.27	73.31	70.89	74.92	73.93	-0.71%
YoY %	2.06%	17.09%	-19.15%	3.41%	-5.38%	1.34%	-	-
Horiz. %	95.81%	93.87%	80.17%	99.16%	95.89%	101.34%	100.00%	-
DPS	33.33	30.67	26.67	32.00	32.00	30.00	42.67	-4.03%
YoY %	8.67%	15.00%	-16.66%	0.00%	6.67%	-29.69%	-	-
Horiz. %	78.11%	71.88%	62.50%	74.99%	74.99%	70.31%	100.00%	-
NAPS	6.658	6.8048	6.5654	6.2556	5.4651	5.1143	4.729	5.86%
YoY %	-2.16%	3.65%	4.95%	14.46%	6.86%	8.15%	-	-
Horiz. %	140.79%	143.90%	138.83%	132.28%	115.57%	108.15%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 9,528,037
RPS	387.68	373.41	369.19	326.00	287.84	276.03	263.02	6.67%
YoY %	3.82%	1.14%	13.25%	13.26%	4.28%	4.95%	-	-
Horiz. %	147.40%	141.97%	140.37%	123.94%	109.44%	104.95%	100.00%	-
EPS	63.94	59.54	48.42	57.28	52.87	53.26	47.36	5.12%
YoY %	7.39%	22.97%	-15.47%	8.34%	-0.73%	12.46%	-	-
Horiz. %	135.01%	125.72%	102.24%	120.95%	111.63%	112.46%	100.00%	-
DPS	30.18	26.31	21.79	25.00	23.87	21.33	27.35	1.65%
YoY %	14.71%	20.74%	-12.84%	4.73%	11.91%	-22.01%	-	-
Horiz. %	110.35%	96.20%	79.67%	91.41%	87.28%	77.99%	100.00%	-
NAPS	6.0276	5.8379	5.3642	4.8879	4.076	3.6358	3.0313	12.13%
YoY %	3.25%	8.83%	9.74%	19.92%	12.11%	19.94%	-	-
Horiz. %	198.85%	192.59%	176.96%	161.25%	134.46%	119.94%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	9.79	9.53	7.50	8.56	9.96	9.84	9.01	-
P/RPS	2.29	2.19	1.66	2.05	2.58	2.53	2.20	0.67%
YoY %	4.57%	31.93%	-19.02%	-20.54%	1.98%	15.00%	-	-
Horiz. %	104.09%	99.55%	75.45%	93.18%	117.27%	115.00%	100.00%	-
P/EPS	13.86	13.73	12.65	11.68	14.05	13.13	12.20	2.14%
YoY %	0.95%	8.54%	8.30%	-16.87%	7.01%	7.62%	-	-
Horiz. %	113.61%	112.54%	103.69%	95.74%	115.16%	107.62%	100.00%	-
EY	7.21	7.28	7.90	8.56	7.12	7.61	8.20	-2.12%
YoY %	-0.96%	-7.85%	-7.71%	20.22%	-6.44%	-7.20%	-	-
Horiz. %	87.93%	88.78%	96.34%	104.39%	86.83%	92.80%	100.00%	-
DY	3.40	3.22	3.56	3.74	3.21	3.05	4.74	-5.38%
YoY %	5.59%	-9.55%	-4.81%	16.51%	5.25%	-35.65%	-	-
Horiz. %	71.73%	67.93%	75.11%	78.90%	67.72%	64.35%	100.00%	-
P/NAPS	1.47	1.40	1.14	1.37	1.82	1.92	1.91	-4.26%
YoY %	5.00%	22.81%	-16.79%	-24.73%	-5.21%	0.52%	-	-
Horiz. %	76.96%	73.30%	59.69%	71.73%	95.29%	100.52%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	29/11/18	30/11/17	24/11/16	26/11/15	26/11/14	21/11/13	09/11/12	-
Price	9.45	9.21	7.70	8.48	9.67	9.55	9.02	-
P/RPS	2.21	2.12	1.70	2.03	2.51	2.46	2.20	0.07%
YoY %	4.25%	24.71%	-16.26%	-19.12%	2.03%	11.82%	-	-
Horiz. %	100.45%	96.36%	77.27%	92.27%	114.09%	111.82%	100.00%	-
P/EPS	13.38	13.27	12.99	11.57	13.64	12.75	12.21	1.53%
YoY %	0.83%	2.16%	12.27%	-15.18%	6.98%	4.42%	-	-
Horiz. %	109.58%	108.68%	106.39%	94.76%	111.71%	104.42%	100.00%	-
EY	7.47	7.54	7.70	8.64	7.33	7.85	8.19	-1.52%
YoY %	-0.93%	-2.08%	-10.88%	17.87%	-6.62%	-4.15%	-	-
Horiz. %	91.21%	92.06%	94.02%	105.49%	89.50%	95.85%	100.00%	-
DY	3.53	3.33	3.46	3.77	3.31	3.14	4.73	-4.75%
YoY %	6.01%	-3.76%	-8.22%	13.90%	5.41%	-33.62%	-	-
Horiz. %	74.63%	70.40%	73.15%	79.70%	69.98%	66.38%	100.00%	-
P/NAPS	1.42	1.35	1.17	1.36	1.77	1.87	1.91	-4.81%
YoY %	5.19%	15.38%	-13.97%	-23.16%	-5.35%	-2.09%	-	-
Horiz. %	74.35%	70.68%	61.26%	71.20%	92.67%	97.91%	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

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 15:15:00

EMA 5

5 Mins

SELL

2024-04-29 14:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-29 14:30:00

EMA 5

5 Mins

BUY

2024-04-29 14:30:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-29 10:10:00

ADX

10 Mins

SELL

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

OPENSYS

OPENSYS (M) BHD

822

YTLPOWR

YTL POWER INTERNATIONAL BHD

565

MPI

MALAYSIAN PACIFIC INDUSTRIES

551

PTRANS

PERAK TRANSIT BERHAD

539

HLIND

HONG LEONG INDUSTRIES BHD

515

MYEG

MY E.G. SERVICES BHD

456

YTL

YTL CORPORATION BHD

365

CAPITALA

CAPITAL A BERHAD

336

SAPNRG

SAPURA ENERGY BERHAD

252

Daily Stocks

HSI-CVZ

0.175

+0.005

304,971,300

HSI-HUS

0.085

-0.005

205,751,100

MYEG

0.90

-0.015

183,684,800

BPURI

0.075

0.00

95,832,600

TWL

0.03

0.00

93,380,100

CAPITALA

0.785

+0.05

59,561,100

TOPGLOV

0.88

+0.05

56,069,400

YTL

3.18

+0.15

53,180,100

HSI-HUQ

0.095

-0.02

50,927,700

YTLPOWR

4.74

+0.32

50,699,500

More active Stocks

MPI

29.94

+0.44

24,300

APOLLO

6.90

+0.41

151,300

HUMEIND-LA

3.90

+0.40

8,700

YTLPOWR

4.74

+0.32

50,699,500

CHINHIN

5.25

+0.25

205,700

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

567,200

PBA

1.98

+0.16

3,387,100

YTL

3.18

+0.15

53,180,100

More gainer Stocks

DLADY

33.80

-0.40

17,900

HSI-HS6

0.815

-0.395

300,000

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

AIRPORT

9.99

-0.21

3,140,300

NESTLE

127.00

-0.20

82,600

HSI-HS3

0.42

-0.185

13,800

KLCC

7.54

-0.17

31,200

MALPAC

0.905

-0.125

5,000

KUAISHO-C17

0.08

-0.12

58,800

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