[MAYBANK] YoY Annualized Quarter 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

QoQ- -1.1%

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
Annualized Quarter 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	392.14	377.73	370.08	336.09	295.95	275.55	258.78	7.16%
YoY %	3.81%	2.07%	10.11%	13.56%	7.40%	6.48%	-	-
Horiz. %	151.53%	145.97%	143.01%	129.87%	114.36%	106.48%	100.00%	-
EPS	67.24	62.32	55.88	56.65	55.66	54.30	47.62	5.91%
YoY %	7.89%	11.52%	-1.36%	1.78%	2.50%	14.03%	-	-
Horiz. %	141.20%	130.87%	117.35%	118.96%	116.88%	114.03%	100.00%	-
DPS	52.19	48.76	42.83	42.47	42.79	38.33	42.58	3.44%
YoY %	7.03%	13.85%	0.85%	-0.75%	11.64%	-9.98%	-	-
Horiz. %	122.57%	114.51%	100.59%	99.74%	100.49%	90.02%	100.00%	-
NAPS	6.2427	6.0016	5.5367	4.9706	4.2671	3.7187	3.267	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
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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 11:40:00

EMA 5

5 Mins

BUY

2024-04-19 11:35:00

EMA 5

5 Mins

SELL

2024-04-19 11:30:00

EMA 5

5 Mins

BUY

2024-04-19 11:25:00

EMA 5

5 Mins

SELL

2024-04-19 09:25:00

TURTLE SYSTEM 20

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 >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

393

MPI

MALAYSIAN PACIFIC INDUSTRIES

383

HLIND

HONG LEONG INDUSTRIES BHD

362

YTLPOWR

YTL POWER INTERNATIONAL BHD

332

MAYBANK

MALAYAN BANKING BHD

277

PBBANK

PUBLIC BANK BHD

269

GENTING

GENTING BHD

241

RHBBANK

RHB BANK BERHAD

238

BURSA

BURSA MALAYSIA BHD

230

Daily Stocks

HSI-CVM

0.13

-0.02

188,047,100

INIX-OR

0.02

0.00

141,839,900

HSI-HUE

0.165

+0.01

132,641,200

HSI-CVH

0.20

-0.03

120,068,300

TWL

0.03

0.00

96,144,300

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CVA

0.07

-0.015

66,934,100

INGENIEU

0.14

0.00

63,233,500

VELESTO

0.27

0.00

61,804,700

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

NESTLE

124.00

+1.00

93,000

UTDPLT

25.48

+0.48

220,900

PIE

5.77

+0.20

3,187,700

MISC

8.02

+0.19

1,948,600

PMETAL

5.43

+0.15

7,244,900

HIBISCS

2.76

+0.14

15,821,200

KLK

22.84

+0.14

464,400

PPB

15.74

+0.14

273,900

MPI

31.00

+0.14

132,500

AMWAY

7.34

+0.14

33,600

More gainer Stocks

AJI

18.62

-0.56

40,400

DLADY

32.80

-0.42

288,400

HSI-CVU

0.90

-0.32

300,000

PANAMY

18.60

-0.28

39,400

ALLIANZ

20.74

-0.26

37,900

PETDAG

21.58

-0.22

26,400

SAM

4.56

-0.21

616,900

HEIM

22.58

-0.20

171,400

APOLLO

6.30

-0.20

12,700

NIKKEI-CD

0.21

-0.19

48,000

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