[MAYBANK] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

27-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 0.13%

YoY- 2.53%

Quarter Report

Maybank Group FS-June 2015 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	46,404,324	44,734,460	44,559,857	36,716,203	33,661,539	32,514,039	28,609,780	8.39%
YoY %	3.73%	0.39%	21.36%	9.07%	3.53%	13.65%	-	-
Horiz. %	162.20%	156.36%	155.75%	128.33%	117.66%	113.65%	100.00%	-
PBT	10,770,776	9,822,677	8,274,386	9,049,477	9,108,620	8,190,838	7,492,132	6.23%
YoY %	9.65%	18.71%	-8.57%	-0.65%	11.20%	9.33%	-	-
Horiz. %	143.76%	131.11%	110.44%	120.79%	121.58%	109.33%	100.00%	-
Tax	-2,548,815	-2,039,657	-1,971,165	-2,058,389	-2,265,167	-1,936,720	-1,964,262	4.43%
YoY %	-24.96%	-3.47%	4.24%	9.13%	-16.96%	1.40%	-	-
Horiz. %	129.76%	103.84%	100.35%	104.79%	115.32%	98.60%	100.00%	-
NP	8,221,961	7,783,020	6,303,221	6,991,088	6,843,453	6,254,118	5,527,870	6.83%
YoY %	5.64%	23.48%	-9.84%	2.16%	9.42%	13.14%	-	-
Horiz. %	148.74%	140.80%	114.03%	126.47%	123.80%	113.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,989,354	7,517,537	6,137,712	6,824,258	6,655,559	6,035,081	5,371,839	6.83%
YoY %	6.28%	22.48%	-10.06%	2.53%	10.28%	12.35%	-	-
Horiz. %	148.73%	139.94%	114.26%	127.04%	123.90%	112.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.66%	20.76%	23.82%	22.75%	24.87%	23.64%	26.22%	-
YoY %	13.97%	-12.85%	4.70%	-8.52%	5.20%	-9.84%	-	-
Horiz. %	90.24%	79.18%	90.85%	86.77%	94.85%	90.16%	100.00%	-
Total Cost	38,182,363	36,951,440	38,256,636	29,725,115	26,818,086	26,259,921	23,081,910	8.74%
YoY %	3.33%	-3.41%	28.70%	10.84%	2.13%	13.77%	-	-
Horiz. %	165.42%	160.09%	165.74%	128.78%	116.19%	113.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	71,853,940	69,758,780	62,312,149	56,024,052	48,386,932	44,051,346	35,924,617	12.24%
YoY %	3.00%	11.95%	11.22%	15.78%	9.84%	22.62%	-	-
Horiz. %	200.01%	194.18%	173.45%	155.95%	134.69%	122.62%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	6,153,686	5,632,502	4,869,452	5,340,380	4,906,783	4,720,732	5,178,707	2.91%
YoY %	9.25%	15.67%	-8.82%	8.84%	3.94%	-8.84%	-	-
Horiz. %	118.83%	108.76%	94.03%	103.12%	94.75%	91.16%	100.00%	-
Div Payout %	77.02%	74.92%	79.34%	78.26%	73.72%	78.22%	96.40%	-
YoY %	2.80%	-5.57%	1.38%	6.16%	-5.75%	-18.86%	-	-
Horiz. %	79.90%	77.72%	82.30%	81.18%	76.47%	81.14%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	71,853,940	69,758,780	62,312,149	56,024,052	48,386,932	44,051,346	35,924,617	12.24%
YoY %	3.00%	11.95%	11.22%	15.78%	9.84%	22.62%	-	-
Horiz. %	200.01%	194.18%	173.45%	155.95%	134.69%	122.62%	100.00%	-
NOSH	10,945,196	10,326,525	9,838,346	9,454,260	9,018,494	8,599,747	7,712,124	6.00%
YoY %	5.99%	4.96%	4.06%	4.83%	4.87%	11.51%	-	-
Horiz. %	141.92%	133.90%	127.57%	122.59%	116.94%	111.51%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	17.72%	17.40%	14.15%	19.04%	20.33%	19.24%	19.32%	-
YoY %	1.84%	22.97%	-25.68%	-6.35%	5.67%	-0.41%	-	-
Horiz. %	91.72%	90.06%	73.24%	98.55%	105.23%	99.59%	100.00%	-
ROE	11.12%	10.78%	9.85%	12.18%	13.75%	13.70%	14.95%	-
YoY %	3.15%	9.44%	-19.13%	-11.42%	0.36%	-8.36%	-	-
Horiz. %	74.38%	72.11%	65.89%	81.47%	91.97%	91.64%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	424.94	433.20	452.92	388.36	373.25	378.08	370.97	2.28%
YoY %	-1.91%	-4.35%	16.62%	4.05%	-1.28%	1.92%	-	-
Horiz. %	114.55%	116.77%	122.09%	104.69%	100.61%	101.92%	100.00%	-
EPS	73.16	72.80	62.39	72.18	73.80	70.18	69.65	0.82%
YoY %	0.49%	16.69%	-13.56%	-2.20%	5.16%	0.76%	-	-
Horiz. %	105.04%	104.52%	89.58%	103.63%	105.96%	100.76%	100.00%	-
DPS	56.35	54.54	49.49	56.49	54.41	54.89	67.15	-2.87%
YoY %	3.32%	10.20%	-12.39%	3.82%	-0.87%	-18.26%	-	-
Horiz. %	83.92%	81.22%	73.70%	84.13%	81.03%	81.74%	100.00%	-
NAPS	6.5799	6.7553	6.3336	5.9258	5.3653	5.1224	4.6582	5.92%
YoY %	-2.60%	6.66%	6.88%	10.45%	4.74%	9.97%	-	-
Horiz. %	141.25%	145.02%	135.97%	127.21%	115.18%	109.97%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 9,454,260
RPS	384.56	370.72	369.27	304.27	278.96	269.45	237.09	8.39%
YoY %	3.73%	0.39%	21.36%	9.07%	3.53%	13.65%	-	-
Horiz. %	162.20%	156.36%	155.75%	128.34%	117.66%	113.65%	100.00%	-
EPS	66.21	62.30	50.86	56.55	55.16	50.01	44.52	6.83%
YoY %	6.28%	22.49%	-10.06%	2.52%	10.30%	12.33%	-	-
Horiz. %	148.72%	139.94%	114.24%	127.02%	123.90%	112.33%	100.00%	-
DPS	51.00	46.68	40.35	44.26	40.66	39.12	42.92	2.91%
YoY %	9.25%	15.69%	-8.83%	8.85%	3.94%	-8.85%	-	-
Horiz. %	118.83%	108.76%	94.01%	103.12%	94.73%	91.15%	100.00%	-
NAPS	5.9546	5.781	5.1639	4.6428	4.0099	3.6506	2.9771	12.24%
YoY %	3.00%	11.95%	11.22%	15.78%	9.84%	22.62%	-	-
Horiz. %	200.01%	194.18%	173.45%	155.95%	134.69%	122.62%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	9.00	9.63	8.14	9.14	9.83	10.40	8.70	-
P/RPS	2.12	2.22	1.80	2.35	2.63	2.75	2.35	-1.70%
YoY %	-4.50%	23.33%	-23.40%	-10.65%	-4.36%	17.02%	-	-
Horiz. %	90.21%	94.47%	76.60%	100.00%	111.91%	117.02%	100.00%	-
P/EPS	12.30	13.23	13.05	12.66	13.32	14.82	12.49	-0.25%
YoY %	-7.03%	1.38%	3.08%	-4.95%	-10.12%	18.65%	-	-
Horiz. %	98.48%	105.92%	104.48%	101.36%	106.65%	118.65%	100.00%	-
EY	8.13	7.56	7.66	7.90	7.51	6.75	8.01	0.24%
YoY %	7.54%	-1.31%	-3.04%	5.19%	11.26%	-15.73%	-	-
Horiz. %	101.50%	94.38%	95.63%	98.63%	93.76%	84.27%	100.00%	-
DY	6.26	5.66	6.08	6.18	5.53	5.28	7.72	-3.43%
YoY %	10.60%	-6.91%	-1.62%	11.75%	4.73%	-31.61%	-	-
Horiz. %	81.09%	73.32%	78.76%	80.05%	71.63%	68.39%	100.00%	-
P/NAPS	1.37	1.43	1.29	1.54	1.83	2.03	1.87	-5.05%
YoY %	-4.20%	10.85%	-16.23%	-15.85%	-9.85%	8.56%	-	-
Horiz. %	73.26%	76.47%	68.98%	82.35%	97.86%	108.56%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	30/08/18	30/08/17	25/08/16	27/08/15	28/08/14	21/08/13	16/08/12	-
Price	9.96	9.46	7.90	8.65	10.10	10.00	8.94	-
P/RPS	2.34	2.18	1.74	2.23	2.71	2.64	2.41	-0.48%
YoY %	7.34%	25.29%	-21.97%	-17.71%	2.65%	9.54%	-	-
Horiz. %	97.10%	90.46%	72.20%	92.53%	112.45%	109.54%	100.00%	-
P/EPS	13.61	12.99	12.66	11.98	13.69	14.25	12.83	0.98%
YoY %	4.77%	2.61%	5.68%	-12.49%	-3.93%	11.07%	-	-
Horiz. %	106.08%	101.25%	98.67%	93.37%	106.70%	111.07%	100.00%	-
EY	7.35	7.70	7.90	8.34	7.31	7.02	7.79	-0.96%
YoY %	-4.55%	-2.53%	-5.28%	14.09%	4.13%	-9.88%	-	-
Horiz. %	94.35%	98.84%	101.41%	107.06%	93.84%	90.12%	100.00%	-
DY	5.66	5.77	6.27	6.53	5.39	5.49	7.51	-4.60%
YoY %	-1.91%	-7.97%	-3.98%	21.15%	-1.82%	-26.90%	-	-
Horiz. %	75.37%	76.83%	83.49%	86.95%	71.77%	73.10%	100.00%	-
P/NAPS	1.51	1.40	1.25	1.46	1.88	1.95	1.92	-3.92%
YoY %	7.86%	12.00%	-14.38%	-22.34%	-3.59%	1.56%	-	-
Horiz. %	78.65%	72.92%	65.10%	76.04%	97.92%	101.56%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-30 16:35:00

ADX

5 Mins

BUY

2024-04-30 16:20:00

EMA 5

10 Mins

SELL

2024-04-30 16:15:00

MACD/RSI

5 Mins

BUY

2024-04-30 16:10:00

EMA 5

10 Mins

BUY

2024-04-30 16:00:00

EMA 5

5 Mins

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

559

MYEG

MY E.G. SERVICES BHD

445

YTL

YTL CORPORATION BHD

391

PTRANS

PERAK TRANSIT BERHAD

352

MPI

MALAYSIAN PACIFIC INDUSTRIES

347

HLIND

HONG LEONG INDUSTRIES BHD

333

CAPITALA

CAPITAL A BERHAD

293

SAPNRG

SAPURA ENERGY BERHAD

229

TOPGLOV

TOP GLOVE CORPORATION BHD

219

Daily Stocks

HSI-CVZ

0.17

-0.005

186,865,500

MYEG

0.935

+0.025

178,856,300

ICONIC-WA

0.045

+0.015

178,538,400

CLASSITA

0.045

+0.005

175,947,600

ICONIC

0.105

+0.025

151,023,400

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.615

-0.005

122,942,500

HSI-HUF

0.085

-0.005

109,309,700

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

68,117,400

More active Stocks

CHINHIN

5.90

+0.60

626,300

NESTLE

127.20

+0.30

168,700

MPI

30.30

+0.30

35,700

UTDPLT

25.20

+0.22

201,100

OPPSTAR

1.45

+0.20

41,888,800

CHGP

2.13

+0.19

2,675,300

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

GESHEN

3.89

+0.11

105,500

BAT

8.36

+0.10

273,600

More gainer Stocks

DLADY

32.86

-0.96

21,400

YTLPOWR

4.60

-0.19

43,941,400

ORIENT

6.97

-0.18

1,220,900

PPB

15.74

-0.16

2,153,700

PETDAG

21.70

-0.16

355,100

CRESNDO

3.60

-0.14

714,500

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.78

-0.11

2,453,600

YTL

3.10

-0.10

54,300,400

GCB

2.74

-0.10

6,604,700

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