[MAYBANK] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

27-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Dec-2013 [#4]

Profit Trend

QoQ- 35.93%

YoY- 14.04%

Quarter Report

Maybank Group FS-Dec 2013 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	CAGR
Cumulative Result
Revenue	44,657,902	40,556,371	35,712,006	33,250,777	31,227,230	23,741,282	18,560,232	14.43%
YoY %	10.11%	13.57%	7.40%	6.48%	31.53%	27.91%	-	-
Horiz. %	240.61%	218.51%	192.41%	179.15%	168.25%	127.91%	100.00%	-
PBT	8,844,450	9,151,548	9,111,583	8,869,594	7,896,302	6,875,194	5,370,408	7.96%
YoY %	-3.36%	0.44%	2.73%	12.33%	14.85%	28.02%	-	-
Horiz. %	164.69%	170.41%	169.66%	165.16%	147.03%	128.02%	100.00%	-
Tax	-1,880,558	-2,165,160	-2,200,540	-2,098,261	-1,977,618	-1,753,611	-1,401,958	4.61%
YoY %	13.14%	1.61%	-4.87%	-6.10%	-12.77%	-25.08%	-	-
Horiz. %	134.14%	154.44%	156.96%	149.67%	141.06%	125.08%	100.00%	-
NP	6,963,892	6,986,388	6,911,043	6,771,333	5,918,684	5,121,583	3,968,450	9.02%
YoY %	-0.32%	1.09%	2.06%	14.41%	15.56%	29.06%	-	-
Horiz. %	175.48%	176.05%	174.15%	170.63%	149.14%	129.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,742,992	6,835,939	6,716,455	6,552,391	5,745,920	4,883,968	3,818,167	9.12%
YoY %	-1.36%	1.78%	2.50%	14.04%	17.65%	27.91%	-	-
Horiz. %	176.60%	179.04%	175.91%	171.61%	150.49%	127.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.26%	23.66%	24.15%	23.66%	25.04%	25.51%	26.11%	-
YoY %	-10.14%	-2.03%	2.07%	-5.51%	-1.84%	-2.30%	-	-
Horiz. %	81.42%	90.62%	92.49%	90.62%	95.90%	97.70%	100.00%	-
Total Cost	37,694,010	33,569,983	28,800,963	26,479,444	25,308,546	18,619,699	14,591,782	15.69%
YoY %	12.28%	16.56%	8.77%	4.63%	35.92%	27.60%	-	-
Horiz. %	258.32%	230.06%	197.38%	181.47%	173.44%	127.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	66,810,691	59,980,310	51,490,705	44,873,374	39,422,461	33,847,812	27,879,557	14.36%
YoY %	11.39%	16.49%	14.75%	13.83%	16.47%	21.41%	-	-
Horiz. %	239.64%	215.14%	184.69%	160.95%	141.40%	121.41%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	CAGR
Dividend
Div	5,168,567	5,124,818	5,163,019	4,625,318	5,137,661	5,103,099	3,893,199	4.44%
YoY %	0.85%	-0.74%	11.63%	-9.97%	0.68%	31.08%	-	-
Horiz. %	132.76%	131.64%	132.62%	118.81%	131.97%	131.08%	100.00%	-
Div Payout %	76.65%	74.97%	76.87%	70.59%	89.41%	104.49%	101.97%	-
YoY %	2.24%	-2.47%	8.90%	-21.05%	-14.43%	2.47%	-	-
Horiz. %	75.17%	73.52%	75.38%	69.23%	87.68%	102.47%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	CAGR
Equity
Net Worth	66,810,691	59,980,310	51,490,705	44,873,374	39,422,461	33,847,812	27,879,557	14.36%
YoY %	11.39%	16.49%	14.75%	13.83%	16.47%	21.41%	-	-
Horiz. %	239.64%	215.14%	184.69%	160.95%	141.40%	121.41%	100.00%	-
NOSH	9,939,552	9,490,405	9,057,929	8,645,455	7,904,094	7,504,558	7,078,544	5.35%
YoY %	4.73%	4.77%	4.77%	9.38%	5.32%	6.02%	-	-
Horiz. %	140.42%	134.07%	127.96%	122.14%	111.66%	106.02%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	CAGR
Ratio Analysis
NP Margin	15.59%	17.23%	19.35%	20.36%	18.95%	21.57%	21.38%	-
YoY %	-9.52%	-10.96%	-4.96%	7.44%	-12.15%	0.89%	-	-
Horiz. %	72.92%	80.59%	90.51%	95.23%	88.63%	100.89%	100.00%	-
ROE	10.09%	11.40%	13.04%	14.60%	14.58%	14.43%	13.70%	-
YoY %	-11.49%	-12.58%	-10.68%	0.14%	1.04%	5.33%	-	-
Horiz. %	73.65%	83.21%	95.18%	106.57%	106.42%	105.33%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	CAGR
Per Share
RPS	449.29	427.34	394.26	384.60	395.08	316.36	262.20	8.62%
YoY %	5.14%	8.39%	2.51%	-2.65%	24.88%	20.66%	-	-
Horiz. %	171.35%	162.98%	150.37%	146.68%	150.68%	120.66%	100.00%	-
EPS	67.84	72.03	74.15	75.79	72.69	65.08	53.94	3.58%
YoY %	-5.82%	-2.86%	-2.16%	4.26%	11.69%	20.65%	-	-
Horiz. %	125.77%	133.54%	137.47%	140.51%	134.76%	120.65%	100.00%	-
DPS	52.00	54.00	57.00	53.50	65.00	68.00	55.00	-0.85%
YoY %	-3.70%	-5.26%	6.54%	-17.69%	-4.41%	23.64%	-	-
Horiz. %	94.55%	98.18%	103.64%	97.27%	118.18%	123.64%	100.00%	-
NAPS	6.7217	6.3201	5.6846	5.1904	4.9876	4.5103	3.9386	8.55%
YoY %	6.35%	11.18%	9.52%	4.07%	10.58%	14.52%	-	-
Horiz. %	170.66%	160.47%	144.33%	131.78%	126.63%	114.52%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 8,846,271
RPS	370.08	336.09	295.95	275.55	258.78	196.75	153.81	14.43%
YoY %	10.11%	13.56%	7.40%	6.48%	31.53%	27.92%	-	-
Horiz. %	240.61%	218.51%	192.41%	179.15%	168.25%	127.92%	100.00%	-
EPS	55.88	56.65	55.66	54.30	47.62	40.47	31.64	9.13%
YoY %	-1.36%	1.78%	2.50%	14.03%	17.67%	27.91%	-	-
Horiz. %	176.61%	179.05%	175.92%	171.62%	150.51%	127.91%	100.00%	-
DPS	42.83	42.47	42.79	38.33	42.58	42.29	32.26	4.44%
YoY %	0.85%	-0.75%	11.64%	-9.98%	0.69%	31.09%	-	-
Horiz. %	132.77%	131.65%	132.64%	118.82%	131.99%	131.09%	100.00%	-
NAPS	5.5367	4.9706	4.2671	3.7187	3.267	2.805	2.3104	14.36%
YoY %	11.39%	16.49%	14.75%	13.83%	16.47%	21.41%	-	-
Horiz. %	239.64%	215.14%	184.69%	160.95%	141.40%	121.41%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/06/10	-
Price	8.20	8.40	9.17	9.94	9.20	8.58	7.56	-
P/RPS	1.83	1.97	2.33	2.58	2.33	2.71	2.88	-6.72%
YoY %	-7.11%	-15.45%	-9.69%	10.73%	-14.02%	-5.90%	-	-
Horiz. %	63.54%	68.40%	80.90%	89.58%	80.90%	94.10%	100.00%	-
P/EPS	12.09	11.66	12.37	13.12	12.66	13.18	14.02	-2.24%
YoY %	3.69%	-5.74%	-5.72%	3.63%	-3.95%	-5.99%	-	-
Horiz. %	86.23%	83.17%	88.23%	93.58%	90.30%	94.01%	100.00%	-
EY	8.27	8.58	8.09	7.62	7.90	7.59	7.13	2.30%
YoY %	-3.61%	6.06%	6.17%	-3.54%	4.08%	6.45%	-	-
Horiz. %	115.99%	120.34%	113.46%	106.87%	110.80%	106.45%	100.00%	-
DY	6.34	6.43	6.22	5.38	7.07	7.93	7.28	-2.10%
YoY %	-1.40%	3.38%	15.61%	-23.90%	-10.84%	8.93%	-	-
Horiz. %	87.09%	88.32%	85.44%	73.90%	97.12%	108.93%	100.00%	-
P/NAPS	1.22	1.33	1.61	1.92	1.84	1.90	1.92	-6.72%
YoY %	-8.27%	-17.39%	-16.15%	4.35%	-3.16%	-1.04%	-	-
Horiz. %	63.54%	69.27%	83.85%	100.00%	95.83%	98.96%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	23/02/17	25/02/16	26/02/15	27/02/14	21/02/13	23/02/12	20/08/10	-
Price	8.38	8.64	9.16	9.70	8.93	8.70	8.13	-
P/RPS	1.87	2.02	2.32	2.52	2.26	2.75	3.10	-7.47%
YoY %	-7.43%	-12.93%	-7.94%	11.50%	-17.82%	-11.29%	-	-
Horiz. %	60.32%	65.16%	74.84%	81.29%	72.90%	88.71%	100.00%	-
P/EPS	12.35	12.00	12.35	12.80	12.28	13.37	15.07	-3.01%
YoY %	2.92%	-2.83%	-3.52%	4.23%	-8.15%	-11.28%	-	-
Horiz. %	81.95%	79.63%	81.95%	84.94%	81.49%	88.72%	100.00%	-
EY	8.10	8.34	8.09	7.81	8.14	7.48	6.63	3.12%
YoY %	-2.88%	3.09%	3.59%	-4.05%	8.82%	12.82%	-	-
Horiz. %	122.17%	125.79%	122.02%	117.80%	122.78%	112.82%	100.00%	-
DY	6.21	6.25	6.22	5.52	7.28	7.82	6.77	-1.31%
YoY %	-0.64%	0.48%	12.68%	-24.18%	-6.91%	15.51%	-	-
Horiz. %	91.73%	92.32%	91.88%	81.54%	107.53%	115.51%	100.00%	-
P/NAPS	1.25	1.37	1.61	1.87	1.79	1.93	2.06	-7.38%
YoY %	-8.76%	-14.91%	-13.90%	4.47%	-7.25%	-6.31%	-	-
Horiz. %	60.68%	66.50%	78.16%	90.78%	86.89%	93.69%	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