[MAYBANK] YoY 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- -18.7%

YoY- -26.8%

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
Quarter Result
Revenue	13,054,013	11,509,056	10,922,308	10,941,416	8,935,975	8,759,371	8,588,557	7.22%
YoY %	13.42%	5.37%	-0.17%	22.44%	2.02%	1.99%	-	-
Horiz. %	151.99%	134.00%	127.17%	127.40%	104.05%	101.99%	100.00%	-
PBT	2,651,588	2,609,573	2,244,491	1,583,989	2,150,483	2,246,814	2,088,850	4.05%
YoY %	1.61%	16.27%	41.70%	-26.34%	-4.29%	7.56%	-	-
Horiz. %	126.94%	124.93%	107.45%	75.83%	102.95%	107.56%	100.00%	-
Tax	-663,507	-614,643	-520,264	-384,687	-529,122	-627,988	-465,940	6.06%
YoY %	-7.95%	-18.14%	-35.24%	27.30%	15.74%	-34.78%	-	-
Horiz. %	142.40%	131.91%	111.66%	82.56%	113.56%	134.78%	100.00%	-
NP	1,988,081	1,994,930	1,724,227	1,199,302	1,621,361	1,618,826	1,622,910	3.43%
YoY %	-0.34%	15.70%	43.77%	-26.03%	0.16%	-0.25%	-	-
Horiz. %	122.50%	122.92%	106.24%	73.90%	99.90%	99.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,940,871	1,959,013	1,658,440	1,159,941	1,584,534	1,575,531	1,567,734	3.62%
YoY %	-0.93%	18.12%	42.98%	-26.80%	0.57%	0.50%	-	-
Horiz. %	123.80%	124.96%	105.79%	73.99%	101.07%	100.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.02%	23.55%	23.18%	24.29%	24.60%	27.95%	22.31%	-
YoY %	6.24%	1.60%	-4.57%	-1.26%	-11.99%	25.28%	-	-
Horiz. %	112.15%	105.56%	103.90%	108.87%	110.26%	125.28%	100.00%	-
Total Cost	11,065,932	9,514,126	9,198,081	9,742,114	7,314,614	7,140,545	6,965,647	8.01%
YoY %	16.31%	3.44%	-5.58%	33.19%	2.44%	2.51%	-	-
Horiz. %	158.86%	136.59%	132.05%	139.86%	105.01%	102.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	78,532,974	71,853,940	69,758,780	62,312,149	56,024,052	48,386,932	44,051,346	10.11%
YoY %	9.30%	3.00%	11.95%	11.22%	15.78%	9.84%	-	-
Horiz. %	178.28%	163.11%	158.36%	141.45%	127.18%	109.84%	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	2,375,100	1,967,669	2,269,022	2,164,438	1,934,943	6.21%
YoY %	1.77%	14.94%	20.71%	-13.28%	4.83%	11.86%	-	-
Horiz. %	143.59%	141.09%	122.75%	101.69%	117.27%	111.86%	100.00%	-
Div Payout %	143.15%	139.36%	143.21%	169.64%	143.20%	137.38%	123.42%	-
YoY %	2.72%	-2.69%	-15.58%	18.46%	4.24%	11.31%	-	-
Horiz. %	115.99%	112.92%	116.03%	137.45%	116.03%	111.31%	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	69,758,780	62,312,149	56,024,052	48,386,932	44,051,346	10.11%
YoY %	9.30%	3.00%	11.95%	11.22%	15.78%	9.84%	-	-
Horiz. %	178.28%	163.11%	158.36%	141.45%	127.18%	109.84%	100.00%	-
NOSH	11,241,361	10,945,196	10,326,525	9,838,346	9,454,260	9,018,494	8,599,747	4.56%
YoY %	2.71%	5.99%	4.96%	4.06%	4.83%	4.87%	-	-
Horiz. %	130.72%	127.27%	120.08%	114.40%	109.94%	104.87%	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	15.23%	17.33%	15.79%	10.96%	18.14%	18.48%	18.90%	-
YoY %	-12.12%	9.75%	44.07%	-39.58%	-1.84%	-2.22%	-	-
Horiz. %	80.58%	91.69%	83.54%	57.99%	95.98%	97.78%	100.00%	-
ROE	2.47%	2.73%	2.38%	1.86%	2.83%	3.26%	3.56%	-
YoY %	-9.52%	14.71%	27.96%	-34.28%	-13.19%	-8.43%	-	-
Horiz. %	69.38%	76.69%	66.85%	52.25%	79.49%	91.57%	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	117.46	105.39	105.77	111.21	94.52	97.13	99.87	2.73%
YoY %	11.45%	-0.36%	-4.89%	17.66%	-2.69%	-2.74%	-	-
Horiz. %	117.61%	105.53%	105.91%	111.35%	94.64%	97.26%	100.00%	-
EPS	17.46	17.94	16.06	11.79	16.76	17.47	18.23	-0.71%
YoY %	-2.68%	11.71%	36.22%	-29.65%	-4.06%	-4.17%	-	-
Horiz. %	95.78%	98.41%	88.10%	64.67%	91.94%	95.83%	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	108.18	95.38	90.51	90.67	74.05	72.59	71.17	7.22%
YoY %	13.42%	5.38%	-0.18%	22.44%	2.01%	2.00%	-	-
Horiz. %	152.00%	134.02%	127.17%	127.40%	104.05%	102.00%	100.00%	-
EPS	16.08	16.23	13.74	9.61	13.13	13.06	12.99	3.61%
YoY %	-0.92%	18.12%	42.98%	-26.81%	0.54%	0.54%	-	-
Horiz. %	123.79%	124.94%	105.77%	73.98%	101.08%	100.54%	100.00%	-
DPS	23.02	22.62	19.68	16.31	18.80	17.94	16.04	6.20%
YoY %	1.77%	14.94%	20.66%	-13.24%	4.79%	11.85%	-	-
Horiz. %	143.52%	141.02%	122.69%	101.68%	117.21%	111.85%	100.00%	-
NAPS	6.5081	5.9546	5.781	5.1639	4.6428	4.0099	3.6506	10.11%
YoY %	9.30%	3.00%	11.95%	11.22%	15.78%	9.84%	-	-
Horiz. %	178.27%	163.11%	158.36%	141.45%	127.18%	109.84%	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	7.56	8.54	9.10	7.32	9.67	10.12	10.41	-5.18%
YoY %	-11.48%	-6.15%	24.32%	-24.30%	-4.45%	-2.79%	-	-
Horiz. %	72.62%	82.04%	87.42%	70.32%	92.89%	97.21%	100.00%	-
P/EPS	50.85	50.17	59.96	69.04	54.53	56.27	57.05	-1.89%
YoY %	1.36%	-16.33%	-13.15%	26.61%	-3.09%	-1.37%	-	-
Horiz. %	89.13%	87.94%	105.10%	121.02%	95.58%	98.63%	100.00%	-
EY	1.97	1.99	1.67	1.45	1.83	1.78	1.75	1.99%
YoY %	-1.01%	19.16%	15.17%	-20.77%	2.81%	1.71%	-	-
Horiz. %	112.57%	113.71%	95.43%	82.86%	104.57%	101.71%	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	7.30	9.45	8.94	7.10	9.15	10.40	10.01	-5.12%
YoY %	-22.75%	5.70%	25.92%	-22.40%	-12.02%	3.90%	-	-
Horiz. %	72.93%	94.41%	89.31%	70.93%	91.41%	103.90%	100.00%	-
P/EPS	49.07	55.52	58.90	67.01	51.61	57.81	54.85	-1.83%
YoY %	-11.62%	-5.74%	-12.10%	29.84%	-10.72%	5.40%	-	-
Horiz. %	89.46%	101.22%	107.38%	122.17%	94.09%	105.40%	100.00%	-
EY	2.04	1.80	1.70	1.49	1.94	1.73	1.82	1.91%
YoY %	13.33%	5.88%	14.09%	-23.20%	12.14%	-4.95%	-	-
Horiz. %	112.09%	98.90%	93.41%	81.87%	106.59%	95.05%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 14:50:00

EMA 5

5 Mins

SELL

2024-04-26 14:45:00

EMA 5

5 Mins

BUY

2024-04-26 14:40:00

EMA 5

5 Mins

SELL

2024-04-26 12:20:00

OBV

5 Mins

SELL

2024-04-26 11:55:00

ADX

5 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 >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

385

HLIND

HONG LEONG INDUSTRIES BHD

368

PTRANS

PERAK TRANSIT BERHAD

366

MYEG

MY E.G. SERVICES BHD

353

YTLPOWR

YTL POWER INTERNATIONAL BHD

344

DNEX

DAGANG NEXCHANGE BERHAD

262

SAPNRG

SAPURA ENERGY BERHAD

237

MAYBANK

MALAYAN BANKING BHD

216

YTL

YTL CORPORATION BHD

208

Daily Stocks

MYEG

0.91

+0.10

283,950,700

HSI-CVZ

0.175

+0.04

228,104,600

BSLCORP

0.03

0.00

183,283,900

HSI-HUS

0.095

-0.03

68,000,900

BPURI

0.075

0.00

53,434,600

HSI-HSZ

0.205

-0.075

52,304,500

HONGSENG

0.01

0.00

44,405,900

HSI-HUQ

0.11

-0.045

37,526,300

ATAIMS

0.305

+0.02

34,905,200

DATAPRP

0.145

+0.02

33,457,500

More active Stocks

DLADY

34.50

+1.06

56,700

CHINTEK

7.71

+0.21

25,800

NESTLE

127.20

+0.20

74,600

NVIDIA-C1

4.29

+0.20

5,400

HSI-CVU

1.46

+0.18

250,000

HLIND

10.72

+0.18

4,000

YTL

2.94

+0.17

30,751,400

EUPE

1.62

+0.18

6,762,500

HSI-CVR

0.945

+0.14

823,500

AJI

19.38

+0.16

10,300

More gainer Stocks

MPI

29.40

-0.54

44,000

UTDPLT

24.92

-0.36

419,500

VITROX

7.39

-0.23

3,075,100

HLBANK

19.28

-0.18

284,200

HEIM

23.24

-0.12

28,100

HSI-HS5

0.485

-0.14

215,000

LPI

11.82

-0.14

157,400

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

920,800

CRESNDO

3.74

-0.14

377,400

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