[MAYBANK] YoY TTM Result on 31-Mar-2014 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

29-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- 1.46%

YoY- 12.57%

Quarter Report

Maybank Group FS-March 2014(Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	44,753,568	42,554,416	36,539,599	33,490,725	31,850,579	26,405,682	20,055,958	14.29%
YoY %	5.17%	16.46%	9.10%	5.15%	20.62%	31.66%	-	-
Horiz. %	223.14%	212.18%	182.19%	166.99%	158.81%	131.66%	100.00%	-
PBT	9,162,175	8,840,880	9,145,808	8,950,656	8,128,456	7,194,193	5,901,032	7.60%
YoY %	3.63%	-3.33%	2.18%	10.12%	12.99%	21.91%	-	-
Horiz. %	155.26%	149.82%	154.99%	151.68%	137.75%	121.91%	100.00%	-
Tax	-1,904,080	-2,115,600	-2,157,255	-2,103,119	-2,017,147	-1,893,202	-1,559,463	3.38%
YoY %	10.00%	1.93%	-2.57%	-4.26%	-6.55%	-21.40%	-	-
Horiz. %	122.10%	135.66%	138.33%	134.86%	129.35%	121.40%	100.00%	-
NP	7,258,095	6,725,280	6,988,553	6,847,537	6,111,309	5,300,991	4,341,569	8.93%
YoY %	7.92%	-3.77%	2.06%	12.05%	15.29%	22.10%	-	-
Horiz. %	167.18%	154.90%	160.97%	157.72%	140.76%	122.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,019,038	6,562,305	6,815,255	6,647,762	5,905,253	5,088,249	4,208,436	8.89%
YoY %	6.96%	-3.71%	2.52%	12.57%	16.06%	20.91%	-	-
Horiz. %	166.78%	155.93%	161.94%	157.96%	140.32%	120.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.78%	23.93%	23.59%	23.50%	24.82%	26.32%	26.43%	-
YoY %	-13.16%	1.44%	0.38%	-5.32%	-5.70%	-0.42%	-	-
Horiz. %	78.62%	90.54%	89.25%	88.91%	93.91%	99.58%	100.00%	-
Total Cost	37,495,473	35,829,136	29,551,046	26,643,188	25,739,270	21,104,691	15,714,389	15.58%
YoY %	4.65%	21.24%	10.91%	3.51%	21.96%	34.30%	-	-
Horiz. %	238.61%	228.00%	188.05%	169.55%	163.79%	134.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	70,457,936	61,977,906	55,545,910	48,182,123	43,343,055	34,012,756	29,884,116	15.35%
YoY %	13.68%	11.58%	15.28%	11.16%	27.43%	13.82%	-	-
Horiz. %	235.77%	207.39%	185.87%	161.23%	145.04%	113.82%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	5,225,070	5,170,805	5,235,797	4,677,287	5,253,669	5,087,797	5,118,987	0.34%
YoY %	1.05%	-1.24%	11.94%	-10.97%	3.26%	-0.61%	-	-
Horiz. %	102.07%	101.01%	102.28%	91.37%	102.63%	99.39%	100.00%	-
Div Payout %	74.44%	78.80%	76.82%	70.36%	88.97%	99.99%	121.64%	-
YoY %	-5.53%	2.58%	9.18%	-20.92%	-11.02%	-17.80%	-	-
Horiz. %	61.20%	64.78%	63.15%	57.84%	73.14%	82.20%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	70,457,936	61,977,906	55,545,910	48,182,123	43,343,055	34,012,756	29,884,116	15.35%
YoY %	13.68%	11.58%	15.28%	11.16%	27.43%	13.82%	-	-
Horiz. %	235.77%	207.39%	185.87%	161.23%	145.04%	113.82%	100.00%	-
NOSH	10,178,105	9,745,566	9,306,978	8,853,427	8,428,729	7,639,711	7,324,358	5.63%
YoY %	4.44%	4.71%	5.12%	5.04%	10.33%	4.31%	-	-
Horiz. %	138.96%	133.06%	127.07%	120.88%	115.08%	104.31%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	16.22%	15.80%	19.13%	20.45%	19.19%	20.08%	21.65%	-
YoY %	2.66%	-17.41%	-6.45%	6.57%	-4.43%	-7.25%	-	-
Horiz. %	74.92%	72.98%	88.36%	94.46%	88.64%	92.75%	100.00%	-
ROE	9.96%	10.59%	12.27%	13.80%	13.62%	14.96%	14.08%	-
YoY %	-5.95%	-13.69%	-11.09%	1.32%	-8.96%	6.25%	-	-
Horiz. %	70.74%	75.21%	87.14%	98.01%	96.73%	106.25%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	439.70	436.65	392.60	378.28	377.88	345.64	273.83	8.20%
YoY %	0.70%	11.22%	3.79%	0.11%	9.33%	26.22%	-	-
Horiz. %	160.57%	159.46%	143.37%	138.14%	138.00%	126.22%	100.00%	-
EPS	68.96	67.34	73.23	75.09	70.06	66.60	57.46	3.08%
YoY %	2.41%	-8.04%	-2.48%	7.18%	5.20%	15.91%	-	-
Horiz. %	120.01%	117.19%	127.45%	130.68%	121.93%	115.91%	100.00%	-
DPS	51.34	53.06	56.26	52.83	62.33	66.60	69.89	-5.00%
YoY %	-3.24%	-5.69%	6.49%	-15.24%	-6.41%	-4.71%	-	-
Horiz. %	73.46%	75.92%	80.50%	75.59%	89.18%	95.29%	100.00%	-
NAPS	6.9225	6.3596	5.9682	5.4422	5.1423	4.4521	4.0801	9.20%
YoY %	8.85%	6.56%	9.67%	5.83%	15.50%	9.12%	-	-
Horiz. %	169.66%	155.87%	146.28%	133.38%	126.03%	109.12%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 8,853,427
RPS	370.96	352.73	302.87	277.60	264.01	218.87	166.24	14.29%
YoY %	5.17%	16.46%	9.10%	5.15%	20.62%	31.66%	-	-
Horiz. %	223.15%	212.18%	182.19%	166.99%	158.81%	131.66%	100.00%	-
EPS	58.18	54.39	56.49	55.10	48.95	42.18	34.88	8.89%
YoY %	6.97%	-3.72%	2.52%	12.56%	16.05%	20.93%	-	-
Horiz. %	166.80%	155.93%	161.96%	157.97%	140.34%	120.93%	100.00%	-
DPS	43.31	42.86	43.40	38.77	43.55	42.17	42.43	0.34%
YoY %	1.05%	-1.24%	11.94%	-10.98%	3.27%	-0.61%	-	-
Horiz. %	102.07%	101.01%	102.29%	91.37%	102.64%	99.39%	100.00%	-
NAPS	5.8402	5.1373	4.6042	3.9938	3.5927	2.8193	2.4771	15.35%
YoY %	13.68%	11.58%	15.28%	11.16%	27.43%	13.81%	-	-
Horiz. %	235.77%	207.39%	185.87%	161.23%	145.04%	113.81%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	8.92	9.02	9.33	9.68	9.35	8.87	8.96	-
P/RPS	2.03	2.07	2.38	2.56	2.47	2.57	3.27	-7.63%
YoY %	-1.93%	-13.03%	-7.03%	3.64%	-3.89%	-21.41%	-	-
Horiz. %	62.08%	63.30%	72.78%	78.29%	75.54%	78.59%	100.00%	-
P/EPS	12.93	13.40	12.74	12.89	13.35	13.32	15.59	-3.06%
YoY %	-3.51%	5.18%	-1.16%	-3.45%	0.23%	-14.56%	-	-
Horiz. %	82.94%	85.95%	81.72%	82.68%	85.63%	85.44%	100.00%	-
EY	7.73	7.47	7.85	7.76	7.49	7.51	6.41	3.16%
YoY %	3.48%	-4.84%	1.16%	3.60%	-0.27%	17.16%	-	-
Horiz. %	120.59%	116.54%	122.46%	121.06%	116.85%	117.16%	100.00%	-
DY	5.76	5.88	6.03	5.46	6.67	7.51	7.80	-4.92%
YoY %	-2.04%	-2.49%	10.44%	-18.14%	-11.19%	-3.72%	-	-
Horiz. %	73.85%	75.38%	77.31%	70.00%	85.51%	96.28%	100.00%	-
P/NAPS	1.29	1.42	1.56	1.78	1.82	1.99	2.20	-8.50%
YoY %	-9.15%	-8.97%	-12.36%	-2.20%	-8.54%	-9.55%	-	-
Horiz. %	58.64%	64.55%	70.91%	80.91%	82.73%	90.45%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	25/05/17	27/05/16	28/05/15	29/05/14	23/05/13	24/05/12	12/05/11	-
Price	9.39	8.27	9.11	9.98	10.08	8.50	8.74	-
P/RPS	2.14	1.89	2.32	2.64	2.67	2.46	3.19	-6.43%
YoY %	13.23%	-18.53%	-12.12%	-1.12%	8.54%	-22.88%	-	-
Horiz. %	67.08%	59.25%	72.73%	82.76%	83.70%	77.12%	100.00%	-
P/EPS	13.62	12.28	12.44	13.29	14.39	12.76	15.21	-1.82%
YoY %	10.91%	-1.29%	-6.40%	-7.64%	12.77%	-16.11%	-	-
Horiz. %	89.55%	80.74%	81.79%	87.38%	94.61%	83.89%	100.00%	-
EY	7.34	8.14	8.04	7.52	6.95	7.84	6.57	1.86%
YoY %	-9.83%	1.24%	6.91%	8.20%	-11.35%	19.33%	-	-
Horiz. %	111.72%	123.90%	122.37%	114.46%	105.78%	119.33%	100.00%	-
DY	5.47	6.42	6.18	5.29	6.18	7.83	8.00	-6.13%
YoY %	-14.80%	3.88%	16.82%	-14.40%	-21.07%	-2.12%	-	-
Horiz. %	68.38%	80.25%	77.25%	66.12%	77.25%	97.88%	100.00%	-
P/NAPS	1.36	1.30	1.53	1.83	1.96	1.91	2.14	-7.27%
YoY %	4.62%	-15.03%	-16.39%	-6.63%	2.62%	-10.75%	-	-
Horiz. %	63.55%	60.75%	71.50%	85.51%	91.59%	89.25%	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