[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

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