[MAYBANK] YoY Quarter Result on 31-Dec-2017 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

28-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- 5.17%

YoY- -9.68%

Quarter Report

Maybank Group FS-December 2017 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Quarter Result
Revenue	12,244,826	12,981,041	12,233,912	11,785,637	11,245,611	11,052,259	9,661,697	4.02%
YoY %	-5.67%	6.11%	3.80%	4.80%	1.75%	14.39%	-	-
Horiz. %	126.74%	134.36%	126.62%	121.98%	116.39%	114.39%	100.00%	-
PBT	1,992,130	3,263,604	3,095,595	2,926,148	2,873,005	2,376,103	2,430,986	-3.26%
YoY %	-38.96%	5.43%	5.79%	1.85%	20.91%	-2.26%	-	-
Horiz. %	81.95%	134.25%	127.34%	120.37%	118.18%	97.74%	100.00%	-
Tax	-351,190	-695,740	-644,795	-675,064	-422,932	-648,772	-420,634	-2.95%
YoY %	49.52%	-7.90%	4.48%	-59.62%	34.81%	-54.24%	-	-
Horiz. %	83.49%	165.40%	153.29%	160.49%	100.55%	154.24%	100.00%	-
NP	1,640,940	2,567,864	2,450,800	2,251,084	2,450,073	1,727,331	2,010,352	-3.32%
YoY %	-36.10%	4.78%	8.87%	-8.12%	41.84%	-14.08%	-	-
Horiz. %	81.62%	127.73%	121.91%	111.97%	121.87%	85.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,537,405	2,449,130	2,326,355	2,132,099	2,360,598	1,652,082	1,931,233	-3.72%
YoY %	-37.23%	5.28%	9.11%	-9.68%	42.89%	-14.45%	-	-
Horiz. %	79.61%	126.82%	120.46%	110.40%	122.23%	85.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.63%	21.32%	20.83%	23.07%	14.72%	27.30%	17.30%	-
YoY %	-17.31%	2.35%	-9.71%	56.73%	-46.08%	57.80%	-	-
Horiz. %	101.91%	123.24%	120.40%	133.35%	85.09%	157.80%	100.00%	-
Total Cost	10,603,886	10,413,177	9,783,112	9,534,553	8,795,538	9,324,928	7,651,345	5.58%
YoY %	1.83%	6.44%	2.61%	8.40%	-5.68%	21.87%	-	-
Horiz. %	138.59%	136.10%	127.86%	124.61%	114.95%	121.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	84,436,116	81,570,693	75,330,108	72,420,516	68,422,732	61,131,868	52,907,406	8.09%
YoY %	3.51%	8.28%	4.02%	5.84%	11.93%	15.55%	-	-
Horiz. %	159.59%	154.18%	142.38%	136.88%	129.33%	115.55%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Dividend
Div	4,327,924	4,384,131	3,535,898	3,423,632	3,257,401	2,901,783	3,071,358	5.87%
YoY %	-1.28%	23.99%	3.28%	5.10%	12.26%	-5.52%	-	-
Horiz. %	140.91%	142.74%	115.12%	111.47%	106.06%	94.48%	100.00%	-
Div Payout %	281.51%	179.01%	151.99%	160.58%	137.99%	175.64%	159.04%	-
YoY %	57.26%	17.78%	-5.35%	16.37%	-21.44%	10.44%	-	-
Horiz. %	177.01%	112.56%	95.57%	100.97%	86.76%	110.44%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Equity
Net Worth	84,436,116	81,570,693	75,330,108	72,420,516	68,422,732	61,131,868	52,907,406	8.09%
YoY %	3.51%	8.28%	4.02%	5.84%	11.93%	15.55%	-	-
Horiz. %	159.59%	154.18%	142.38%	136.88%	129.33%	115.55%	100.00%	-
NOSH	11,241,361	11,241,361	11,049,682	10,782,745	10,179,378	9,672,611	9,307,146	3.19%
YoY %	0.00%	1.73%	2.48%	5.93%	5.24%	3.93%	-	-
Horiz. %	120.78%	120.78%	118.72%	115.85%	109.37%	103.93%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Ratio Analysis
NP Margin	13.40%	19.78%	20.03%	19.10%	21.79%	15.63%	20.81%	-
YoY %	-32.25%	-1.25%	4.87%	-12.35%	39.41%	-24.89%	-	-
Horiz. %	64.39%	95.05%	96.25%	91.78%	104.71%	75.11%	100.00%	-
ROE	1.82%	3.00%	3.09%	2.94%	3.45%	2.70%	3.65%	-
YoY %	-39.33%	-2.91%	5.10%	-14.78%	27.78%	-26.03%	-	-
Horiz. %	49.86%	82.19%	84.66%	80.55%	94.52%	73.97%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Per Share
RPS	108.93	115.48	110.72	110.16	110.47	114.26	103.81	0.80%
YoY %	-5.67%	4.30%	0.51%	-0.28%	-3.32%	10.07%	-	-
Horiz. %	104.93%	111.24%	106.66%	106.12%	106.42%	110.07%	100.00%	-
EPS	13.68	21.79	21.05	19.93	23.19	17.08	20.75	-6.70%
YoY %	-37.22%	3.52%	5.62%	-14.06%	35.77%	-17.69%	-	-
Horiz. %	65.93%	105.01%	101.45%	96.05%	111.76%	82.31%	100.00%	-
DPS	38.50	39.00	32.00	32.00	32.00	30.00	33.00	2.60%
YoY %	-1.28%	21.88%	0.00%	0.00%	6.67%	-9.09%	-	-
Horiz. %	116.67%	118.18%	96.97%	96.97%	96.97%	90.91%	100.00%	-
NAPS	7.5112	7.2563	6.8174	6.769	6.7217	6.3201	5.6846	4.74%
YoY %	3.51%	6.44%	0.72%	0.70%	6.35%	11.18%	-	-
Horiz. %	132.13%	127.65%	119.93%	119.08%	118.24%	111.18%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 10,782,745
RPS	101.50	107.60	101.41	97.69	93.21	91.61	80.09	4.02%
YoY %	-5.67%	6.10%	3.81%	4.81%	1.75%	14.38%	-	-
Horiz. %	126.73%	134.35%	126.62%	121.98%	116.38%	114.38%	100.00%	-
EPS	12.74	20.30	19.28	17.67	19.57	13.69	16.01	-3.73%
YoY %	-37.24%	5.29%	9.11%	-9.71%	42.95%	-14.49%	-	-
Horiz. %	79.58%	126.80%	120.42%	110.37%	122.24%	85.51%	100.00%	-
DPS	35.87	36.34	29.31	28.38	27.00	24.05	25.46	5.87%
YoY %	-1.29%	23.98%	3.28%	5.11%	12.27%	-5.54%	-	-
Horiz. %	140.89%	142.73%	115.12%	111.47%	106.05%	94.46%	100.00%	-
NAPS	6.9988	6.7613	6.2441	6.0029	5.6715	5.0672	4.3855	8.09%
YoY %	3.51%	8.28%	4.02%	5.84%	11.93%	15.54%	-	-
Horiz. %	159.59%	154.17%	142.38%	136.88%	129.32%	115.54%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	-
Price	8.46	8.64	9.50	9.80	8.20	8.40	9.17	-
P/RPS	7.77	7.48	8.58	8.90	7.42	7.35	8.83	-2.10%
YoY %	3.88%	-12.82%	-3.60%	19.95%	0.95%	-16.76%	-	-
Horiz. %	88.00%	84.71%	97.17%	100.79%	84.03%	83.24%	100.00%	-
P/EPS	61.86	39.66	45.12	49.18	35.36	49.18	44.19	5.76%
YoY %	55.98%	-12.10%	-8.26%	39.08%	-28.10%	11.29%	-	-
Horiz. %	139.99%	89.75%	102.10%	111.29%	80.02%	111.29%	100.00%	-
EY	1.62	2.52	2.22	2.03	2.83	2.03	2.26	-5.39%
YoY %	-35.71%	13.51%	9.36%	-28.27%	39.41%	-10.18%	-	-
Horiz. %	71.68%	111.50%	98.23%	89.82%	125.22%	89.82%	100.00%	-
DY	4.55	4.51	3.37	3.27	3.90	3.57	3.60	3.97%
YoY %	0.89%	33.83%	3.06%	-16.15%	9.24%	-0.83%	-	-
Horiz. %	126.39%	125.28%	93.61%	90.83%	108.33%	99.17%	100.00%	-
P/NAPS	1.13	1.19	1.39	1.45	1.22	1.33	1.61	-5.72%
YoY %	-5.04%	-14.39%	-4.14%	18.85%	-8.27%	-17.39%	-	-
Horiz. %	70.19%	73.91%	86.34%	90.06%	75.78%	82.61%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	25/02/21	27/02/20	26/02/19	28/02/18	23/02/17	25/02/16	26/02/15	-
Price	8.09	8.51	9.55	10.46	8.38	8.64	9.16	-
P/RPS	7.43	7.37	8.63	9.50	7.59	7.56	8.82	-2.81%
YoY %	0.81%	-14.60%	-9.16%	25.16%	0.40%	-14.29%	-	-
Horiz. %	84.24%	83.56%	97.85%	107.71%	86.05%	85.71%	100.00%	-
P/EPS	59.15	39.06	45.36	52.49	36.14	50.59	44.14	4.99%
YoY %	51.43%	-13.89%	-13.58%	45.24%	-28.56%	14.61%	-	-
Horiz. %	134.01%	88.49%	102.76%	118.92%	81.88%	114.61%	100.00%	-
EY	1.69	2.56	2.20	1.91	2.77	1.98	2.27	-4.79%
YoY %	-33.98%	16.36%	15.18%	-31.05%	39.90%	-12.78%	-	-
Horiz. %	74.45%	112.78%	96.92%	84.14%	122.03%	87.22%	100.00%	-
DY	4.76	4.58	3.35	3.06	3.82	3.47	3.60	4.76%
YoY %	3.93%	36.72%	9.48%	-19.90%	10.09%	-3.61%	-	-
Horiz. %	132.22%	127.22%	93.06%	85.00%	106.11%	96.39%	100.00%	-
P/NAPS	1.08	1.17	1.40	1.55	1.25	1.37	1.61	-6.43%
YoY %	-7.69%	-16.43%	-9.68%	24.00%	-8.76%	-14.91%	-	-
Horiz. %	67.08%	72.67%	86.96%	96.27%	77.64%	85.09%	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