[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 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