[MAYBANK] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

25-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 81.3%

YoY- -21.26%

Quarter Report

Maybank Group FS-June 2016 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	26,030,488	23,024,391	22,200,377	22,123,819	18,120,333	17,116,136	16,705,364	7.66%
YoY %	13.06%	3.71%	0.35%	22.09%	5.87%	2.46%	-	-
Horiz. %	155.82%	137.83%	132.89%	132.44%	108.47%	102.46%	100.00%	-
PBT	5,102,019	5,166,241	4,493,561	3,515,334	4,392,496	4,454,602	4,215,576	3.23%
YoY %	-1.24%	14.97%	27.83%	-19.97%	-1.39%	5.67%	-	-
Horiz. %	121.03%	122.55%	106.59%	83.39%	104.20%	105.67%	100.00%	-
Tax	-1,239,121	-1,271,823	-1,024,230	-865,131	-1,059,126	-1,201,277	-1,034,371	3.05%
YoY %	2.57%	-24.17%	-18.39%	18.32%	11.83%	-16.14%	-	-
Horiz. %	119.79%	122.96%	99.02%	83.64%	102.39%	116.14%	100.00%	-
NP	3,862,898	3,894,418	3,469,331	2,650,203	3,333,370	3,253,325	3,181,205	3.28%
YoY %	-0.81%	12.25%	30.91%	-20.49%	2.46%	2.27%	-	-
Horiz. %	121.43%	122.42%	109.06%	83.31%	104.78%	102.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,750,135	3,830,049	3,361,237	2,586,692	3,284,919	3,177,116	3,073,948	3.36%
YoY %	-2.09%	13.95%	29.94%	-21.26%	3.39%	3.36%	-	-
Horiz. %	122.00%	124.60%	109.35%	84.15%	106.86%	103.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.29%	24.62%	22.79%	24.61%	24.11%	26.97%	24.54%	-
YoY %	-1.34%	8.03%	-7.40%	2.07%	-10.60%	9.90%	-	-
Horiz. %	98.98%	100.33%	92.87%	100.29%	98.25%	109.90%	100.00%	-
Total Cost	22,167,590	19,129,973	18,731,046	19,473,616	14,786,963	13,862,811	13,524,159	8.58%
YoY %	15.88%	2.13%	-3.81%	31.69%	6.67%	2.50%	-	-
Horiz. %	163.91%	141.45%	138.50%	143.99%	109.34%	102.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	78,532,974	71,853,940	69,268,350	62,033,595	55,584,729	47,949,877	43,605,622	10.29%
YoY %	9.30%	3.73%	11.66%	11.60%	15.92%	9.96%	-	-
Horiz. %	180.10%	164.78%	158.85%	142.26%	127.47%	109.96%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	2,778,394	2,730,054	2,358,403	1,958,873	2,251,229	2,144,888	1,915,364	6.39%
YoY %	1.77%	15.76%	20.40%	-12.99%	4.96%	11.98%	-	-
Horiz. %	145.06%	142.53%	123.13%	102.27%	117.54%	111.98%	100.00%	-
Div Payout %	74.09%	71.28%	70.16%	75.73%	68.53%	67.51%	62.31%	-
YoY %	3.94%	1.60%	-7.36%	10.51%	1.51%	8.35%	-	-
Horiz. %	118.91%	114.40%	112.60%	121.54%	109.98%	108.35%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	78,532,974	71,853,940	69,268,350	62,033,595	55,584,729	47,949,877	43,605,622	10.29%
YoY %	9.30%	3.73%	11.66%	11.60%	15.92%	9.96%	-	-
Horiz. %	180.10%	164.78%	158.85%	142.26%	127.47%	109.96%	100.00%	-
NOSH	11,241,361	10,945,196	10,253,926	9,794,365	9,380,122	8,937,035	8,512,733	4.74%
YoY %	2.71%	6.74%	4.69%	4.42%	4.96%	4.98%	-	-
Horiz. %	132.05%	128.57%	120.45%	115.06%	110.19%	104.98%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	14.84%	16.91%	15.63%	11.98%	18.40%	19.01%	19.04%	-
YoY %	-12.24%	8.19%	30.47%	-34.89%	-3.21%	-0.16%	-	-
Horiz. %	77.94%	88.81%	82.09%	62.92%	96.64%	99.84%	100.00%	-
ROE	4.78%	5.33%	4.85%	4.17%	5.91%	6.63%	7.05%	-
YoY %	-10.32%	9.90%	16.31%	-29.44%	-10.86%	-5.96%	-	-
Horiz. %	67.80%	75.60%	68.79%	59.15%	83.83%	94.04%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	234.22	210.84	216.51	225.88	193.18	191.52	196.24	2.99%
YoY %	11.09%	-2.62%	-4.15%	16.93%	0.87%	-2.41%	-	-
Horiz. %	119.35%	107.44%	110.33%	115.10%	98.44%	97.59%	100.00%	-
EPS	33.84	35.20	32.78	26.41	35.02	35.55	36.11	-1.07%
YoY %	-3.86%	7.38%	24.12%	-24.59%	-1.49%	-1.55%	-	-
Horiz. %	93.71%	97.48%	90.78%	73.14%	96.98%	98.45%	100.00%	-
DPS	25.00	25.00	23.00	20.00	24.00	24.00	22.50	1.77%
YoY %	0.00%	8.70%	15.00%	-16.67%	0.00%	6.67%	-	-
Horiz. %	111.11%	111.11%	102.22%	88.89%	106.67%	106.67%	100.00%	-
NAPS	7.0664	6.5799	6.7553	6.3336	5.9258	5.3653	5.1224	5.50%
YoY %	7.39%	-2.60%	6.66%	6.88%	10.45%	4.74%	-	-
Horiz. %	137.95%	128.45%	131.88%	123.65%	115.68%	104.74%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 9,838,346
RPS	215.72	190.81	183.98	183.34	150.16	141.84	138.44	7.66%
YoY %	13.05%	3.71%	0.35%	22.10%	5.87%	2.46%	-	-
Horiz. %	155.82%	137.83%	132.90%	132.43%	108.47%	102.46%	100.00%	-
EPS	31.08	31.74	27.85	21.44	27.22	26.33	25.47	3.37%
YoY %	-2.08%	13.97%	29.90%	-21.23%	3.38%	3.38%	-	-
Horiz. %	122.03%	124.62%	109.34%	84.18%	106.87%	103.38%	100.00%	-
DPS	23.02	22.62	19.54	16.23	18.66	17.77	15.87	6.39%
YoY %	1.77%	15.76%	20.39%	-13.02%	5.01%	11.97%	-	-
Horiz. %	145.05%	142.53%	123.13%	102.27%	117.58%	111.97%	100.00%	-
NAPS	6.5081	5.9546	5.7403	5.1408	4.6064	3.9737	3.6136	10.29%
YoY %	9.30%	3.73%	11.66%	11.60%	15.92%	9.97%	-	-
Horiz. %	180.10%	164.78%	158.85%	142.26%	127.47%	109.97%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	8.88	9.00	9.63	8.14	9.14	9.83	10.40	-
P/RPS	3.79	4.27	4.45	3.60	4.73	5.13	5.30	-5.43%
YoY %	-11.24%	-4.04%	23.61%	-23.89%	-7.80%	-3.21%	-	-
Horiz. %	71.51%	80.57%	83.96%	67.92%	89.25%	96.79%	100.00%	-
P/EPS	26.32	25.66	29.38	30.82	26.10	27.65	28.80	-1.48%
YoY %	2.57%	-12.66%	-4.67%	18.08%	-5.61%	-3.99%	-	-
Horiz. %	91.39%	89.10%	102.01%	107.01%	90.62%	96.01%	100.00%	-
EY	3.80	3.90	3.40	3.24	3.83	3.62	3.47	1.52%
YoY %	-2.56%	14.71%	4.94%	-15.40%	5.80%	4.32%	-	-
Horiz. %	109.51%	112.39%	97.98%	93.37%	110.37%	104.32%	100.00%	-
DY	2.82	2.78	2.39	2.46	2.63	2.44	2.16	4.54%
YoY %	1.44%	16.32%	-2.85%	-6.46%	7.79%	12.96%	-	-
Horiz. %	130.56%	128.70%	110.65%	113.89%	121.76%	112.96%	100.00%	-
P/NAPS	1.26	1.37	1.43	1.29	1.54	1.83	2.03	-7.63%
YoY %	-8.03%	-4.20%	10.85%	-16.23%	-15.85%	-9.85%	-	-
Horiz. %	62.07%	67.49%	70.44%	63.55%	75.86%	90.15%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	29/08/19	30/08/18	30/08/17	25/08/16	27/08/15	28/08/14	21/08/13	-
Price	8.57	9.96	9.46	7.90	8.65	10.10	10.00	-
P/RPS	3.66	4.72	4.37	3.50	4.48	5.27	5.10	-5.37%
YoY %	-22.46%	8.01%	24.86%	-21.88%	-14.99%	3.33%	-	-
Horiz. %	71.76%	92.55%	85.69%	68.63%	87.84%	103.33%	100.00%	-
P/EPS	25.40	28.40	28.86	29.91	24.70	28.41	27.69	-1.42%
YoY %	-10.56%	-1.59%	-3.51%	21.09%	-13.06%	2.60%	-	-
Horiz. %	91.73%	102.56%	104.23%	108.02%	89.20%	102.60%	100.00%	-
EY	3.94	3.52	3.47	3.34	4.05	3.52	3.61	1.46%
YoY %	11.93%	1.44%	3.89%	-17.53%	15.06%	-2.49%	-	-
Horiz. %	109.14%	97.51%	96.12%	92.52%	112.19%	97.51%	100.00%	-
DY	2.92	2.51	2.43	2.53	2.77	2.38	2.25	4.43%
YoY %	16.33%	3.29%	-3.95%	-8.66%	16.39%	5.78%	-	-
Horiz. %	129.78%	111.56%	108.00%	112.44%	123.11%	105.78%	100.00%	-
P/NAPS	1.21	1.51	1.40	1.25	1.46	1.88	1.95	-7.64%
YoY %	-19.87%	7.86%	12.00%	-14.38%	-22.34%	-3.59%	-	-
Horiz. %	62.05%	77.44%	71.79%	64.10%	74.87%	96.41%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 10:00:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-07 10:00:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-07 09:40:00

ADX

10 Mins

BUY

2024-05-07 09:20:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-07 09:00:00

TURTLE SYSTEM 55

Hourly

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

389

MPI

MALAYSIAN PACIFIC INDUSTRIES

346

PTRANS

PERAK TRANSIT BERHAD

334

HLIND

HONG LEONG INDUSTRIES BHD

328

SNS

SNS NETWORK TECHNOLOGY BERHAD

324

MYEG

MY E.G. SERVICES BHD

278

YTL

YTL CORPORATION BHD

256

DNEX

DAGANG NEXCHANGE BERHAD

250

PBBANK

PUBLIC BANK BHD

216

Daily Stocks

INGENIEU

0.11

0.00

291,781,000

HSI-CXG

0.16

-0.02

96,549,500

HSI-HUT

0.215

+0.01

77,848,900

BPURI

0.07

0.00

73,409,600

CAPITALA

0.90

+0.06

64,589,200

SNS

0.49

+0.02

55,946,100

MYEG

0.93

+0.015

55,629,300

HSI-HS2

0.11

+0.005

49,162,000

ICONIC

0.12

+0.005

48,273,900

ICONIC-WA

0.05

+0.005

43,857,800

More active Stocks

CARLSBG

19.20

+0.50

174,300

MPI

31.48

+0.48

62,900

HEIM

23.66

+0.34

109,600

NESTLE

128.30

+0.30

5,600

HLBANK

19.60

+0.26

87,200

F&N

32.48

+0.24

42,100

HLIND

10.94

+0.22

16,400

PMETAL

5.50

+0.17

2,634,300

RANHILL

1.34

+0.15

9,893,200

SYNERGY

1.62

+0.13

2,261,600

More gainer Stocks

AJI

19.68

-0.36

230,800

DLADY

34.16

-0.34

3,900

PERTAMA

2.23

-0.17

4,805,200

KUAISHO-C17

0.08

-0.12

58,800

HSI-HU1

0.09

-0.11

740,000

PLB

1.04

-0.11

54,000

KUAISHO-C16

0.01

-0.085

20,000

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