[MAYBANK] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

25-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- 1.01%

YoY- 19.35%

Quarter Report

Maybank Group FS-March 2017 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Annualized Quarter Result
Revenue	52,895,100	51,905,900	46,061,340	45,112,276	44,729,612	36,737,432	33,427,060	7.94%
YoY %	1.91%	12.69%	2.10%	0.86%	21.75%	9.90%	-	-
Horiz. %	158.24%	155.28%	137.80%	134.96%	133.81%	109.90%	100.00%	-
PBT	11,191,016	9,801,724	10,226,672	8,996,280	7,725,380	8,968,052	8,831,152	4.02%
YoY %	14.17%	-4.16%	13.68%	16.45%	-13.86%	1.55%	-	-
Horiz. %	126.72%	110.99%	115.80%	101.87%	87.48%	101.55%	100.00%	-
Tax	-3,023,448	-2,302,456	-2,628,720	-2,015,864	-1,921,776	-2,120,016	-2,293,156	4.71%
YoY %	-31.31%	12.41%	-30.40%	-4.90%	9.35%	7.55%	-	-
Horiz. %	131.85%	100.41%	114.63%	87.91%	83.80%	92.45%	100.00%	-
NP	8,167,568	7,499,268	7,597,952	6,980,416	5,803,604	6,848,036	6,537,996	3.77%
YoY %	8.91%	-1.30%	8.85%	20.28%	-15.25%	4.74%	-	-
Horiz. %	124.92%	114.70%	116.21%	106.77%	88.77%	104.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,198,600	7,237,056	7,484,144	6,811,188	5,707,004	6,801,540	6,406,340	4.19%
YoY %	13.29%	-3.30%	9.88%	19.35%	-16.09%	6.17%	-	-
Horiz. %	127.98%	112.97%	116.82%	106.32%	89.08%	106.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.02%	23.49%	25.70%	22.41%	24.88%	23.64%	25.97%	-
YoY %	15.03%	-8.60%	14.68%	-9.93%	5.25%	-8.97%	-	-
Horiz. %	104.04%	90.45%	98.96%	86.29%	95.80%	91.03%	100.00%	-
Total Cost	44,727,532	44,406,632	38,463,388	38,131,860	38,926,008	29,889,396	26,889,064	8.84%
YoY %	0.72%	15.45%	0.87%	-2.04%	30.23%	11.16%	-	-
Horiz. %	166.34%	165.15%	143.04%	141.81%	144.77%	111.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	77,985,822	78,200,815	72,802,528	70,457,936	61,977,906	55,545,910	48,182,123	8.34%
YoY %	-0.27%	7.41%	3.33%	13.68%	11.58%	15.28%	-	-
Horiz. %	161.86%	162.30%	151.10%	146.23%	128.63%	115.28%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	77,985,822	78,200,815	72,802,528	70,457,936	61,977,906	55,545,910	48,182,123	8.34%
YoY %	-0.27%	7.41%	3.33%	13.68%	11.58%	15.28%	-	-
Horiz. %	161.86%	162.30%	151.10%	146.23%	128.63%	115.28%	100.00%	-
NOSH	11,241,361	11,049,682	10,906,379	10,178,105	9,745,566	9,306,978	8,853,427	4.05%
YoY %	1.73%	1.31%	7.16%	4.44%	4.71%	5.12%	-	-
Horiz. %	126.97%	124.81%	123.19%	114.96%	110.08%	105.12%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	15.44%	14.45%	16.50%	15.47%	12.97%	18.64%	19.56%	-
YoY %	6.85%	-12.42%	6.66%	19.28%	-30.42%	-4.70%	-	-
Horiz. %	78.94%	73.88%	84.36%	79.09%	66.31%	95.30%	100.00%	-
ROE	10.51%	9.25%	10.28%	9.67%	9.21%	12.24%	13.30%	-
YoY %	13.62%	-10.02%	6.31%	4.99%	-24.75%	-7.97%	-	-
Horiz. %	79.02%	69.55%	77.29%	72.71%	69.25%	92.03%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	470.54	469.75	424.91	443.23	458.97	394.73	377.56	3.73%
YoY %	0.17%	10.55%	-4.13%	-3.43%	16.27%	4.55%	-	-
Horiz. %	124.63%	124.42%	112.54%	117.39%	121.56%	104.55%	100.00%	-
EPS	72.92	65.48	69.04	66.92	58.56	73.08	72.36	0.12%
YoY %	11.36%	-5.16%	3.17%	14.28%	-19.87%	1.00%	-	-
Horiz. %	100.77%	90.49%	95.41%	92.48%	80.93%	101.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	6.9374	7.0772	6.716	6.9225	6.3596	5.9682	5.4422	4.12%
YoY %	-1.98%	5.38%	-2.98%	8.85%	6.56%	9.67%	-	-
Horiz. %	127.47%	130.04%	123.41%	127.20%	116.86%	109.67%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 10,178,105
RPS	438.35	430.15	381.71	373.85	370.68	304.45	277.01	7.94%
YoY %	1.91%	12.69%	2.10%	0.86%	21.75%	9.91%	-	-
Horiz. %	158.24%	155.28%	137.80%	134.96%	133.81%	109.91%	100.00%	-
EPS	67.94	59.97	62.02	56.44	47.29	56.37	53.09	4.19%
YoY %	13.29%	-3.31%	9.89%	19.35%	-16.11%	6.18%	-	-
Horiz. %	127.97%	112.96%	116.82%	106.31%	89.08%	106.18%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	6.4628	6.4806	6.0332	5.8389	5.1362	4.6031	3.9929	8.34%
YoY %	-0.27%	7.42%	3.33%	13.68%	11.58%	15.28%	-	-
Horiz. %	161.86%	162.30%	151.10%	146.23%	128.63%	115.28%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	7.45	9.27	10.60	8.92	9.02	9.33	9.68	-
P/RPS	1.58	1.97	2.49	2.01	1.97	2.36	2.56	-7.72%
YoY %	-19.80%	-20.88%	23.88%	2.03%	-16.53%	-7.81%	-	-
Horiz. %	61.72%	76.95%	97.27%	78.52%	76.95%	92.19%	100.00%	-
P/EPS	10.21	14.15	15.35	13.33	15.40	12.77	13.38	-4.40%
YoY %	-27.84%	-7.82%	15.15%	-13.44%	20.60%	-4.56%	-	-
Horiz. %	76.31%	105.75%	114.72%	99.63%	115.10%	95.44%	100.00%	-
EY	9.79	7.07	6.51	7.50	6.49	7.83	7.48	4.58%
YoY %	38.47%	8.60%	-13.20%	15.56%	-17.11%	4.68%	-	-
Horiz. %	130.88%	94.52%	87.03%	100.27%	86.76%	104.68%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.07	1.31	1.58	1.29	1.42	1.56	1.78	-8.12%
YoY %	-18.32%	-17.09%	22.48%	-9.15%	-8.97%	-12.36%	-	-
Horiz. %	60.11%	73.60%	88.76%	72.47%	79.78%	87.64%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	21/05/20	30/05/19	28/05/18	25/05/17	27/05/16	28/05/15	29/05/14	-
Price	7.51	8.97	10.00	9.57	8.27	9.11	9.98	-
P/RPS	1.60	1.91	2.35	2.16	1.80	2.31	2.64	-8.00%
YoY %	-16.23%	-18.72%	8.80%	20.00%	-22.08%	-12.50%	-	-
Horiz. %	60.61%	72.35%	89.02%	81.82%	68.18%	87.50%	100.00%	-
P/EPS	10.30	13.70	14.48	14.30	14.12	12.47	13.79	-4.74%
YoY %	-24.82%	-5.39%	1.26%	1.27%	13.23%	-9.57%	-	-
Horiz. %	74.69%	99.35%	105.00%	103.70%	102.39%	90.43%	100.00%	-
EY	9.71	7.30	6.90	6.99	7.08	8.02	7.25	4.98%
YoY %	33.01%	5.80%	-1.29%	-1.27%	-11.72%	10.62%	-	-
Horiz. %	133.93%	100.69%	95.17%	96.41%	97.66%	110.62%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.08	1.27	1.49	1.38	1.30	1.53	1.83	-8.40%
YoY %	-14.96%	-14.77%	7.97%	6.15%	-15.03%	-16.39%	-	-
Horiz. %	59.02%	69.40%	81.42%	75.41%	71.04%	83.61%	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