[MAYBANK] YoY TTM Result on 31-Mar-2015 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

28-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- 1.47%

YoY- 2.52%

Quarter Report

Maybank Group FS-March 2015 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
TTM Result
Revenue	45,817,576	44,753,568	42,554,416	36,539,599	33,490,725	31,850,579	26,405,682	9.61%
YoY %	2.38%	5.17%	16.46%	9.10%	5.15%	20.62%	-	-
Horiz. %	173.51%	169.48%	161.16%	138.38%	126.83%	120.62%	100.00%	-
PBT	10,405,694	9,162,175	8,840,880	9,145,808	8,950,656	8,128,456	7,194,193	6.34%
YoY %	13.57%	3.63%	-3.33%	2.18%	10.12%	12.99%	-	-
Horiz. %	144.64%	127.36%	122.89%	127.13%	124.42%	112.99%	100.00%	-
Tax	-2,454,436	-1,904,080	-2,115,600	-2,157,255	-2,103,119	-2,017,147	-1,893,202	4.42%
YoY %	-28.90%	10.00%	1.93%	-2.57%	-4.26%	-6.55%	-	-
Horiz. %	129.64%	100.57%	111.75%	113.95%	111.09%	106.55%	100.00%	-
NP	7,951,258	7,258,095	6,725,280	6,988,553	6,847,537	6,111,309	5,300,991	6.98%
YoY %	9.55%	7.92%	-3.77%	2.06%	12.05%	15.29%	-	-
Horiz. %	150.00%	136.92%	126.87%	131.83%	129.17%	115.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,688,781	7,019,038	6,562,305	6,815,255	6,647,762	5,905,253	5,088,249	7.11%
YoY %	9.54%	6.96%	-3.71%	2.52%	12.57%	16.06%	-	-
Horiz. %	151.11%	137.95%	128.97%	133.94%	130.65%	116.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.59%	20.78%	23.93%	23.59%	23.50%	24.82%	26.32%	-
YoY %	13.52%	-13.16%	1.44%	0.38%	-5.32%	-5.70%	-	-
Horiz. %	89.63%	78.95%	90.92%	89.63%	89.29%	94.30%	100.00%	-
Total Cost	37,866,318	37,495,473	35,829,136	29,551,046	26,643,188	25,739,270	21,104,691	10.22%
YoY %	0.99%	4.65%	21.24%	10.91%	3.51%	21.96%	-	-
Horiz. %	179.42%	177.66%	169.77%	140.02%	126.24%	121.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	72,802,528	70,457,936	61,977,906	55,545,910	48,182,123	43,343,055	34,012,756	13.51%
YoY %	3.33%	13.68%	11.58%	15.28%	11.16%	27.43%	-	-
Horiz. %	214.04%	207.15%	182.22%	163.31%	141.66%	127.43%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	5,798,732	5,225,070	5,170,805	5,235,797	4,677,287	5,253,669	5,087,797	2.20%
YoY %	10.98%	1.05%	-1.24%	11.94%	-10.97%	3.26%	-	-
Horiz. %	113.97%	102.70%	101.63%	102.91%	91.93%	103.26%	100.00%	-
Div Payout %	75.42%	74.44%	78.80%	76.82%	70.36%	88.97%	99.99%	-
YoY %	1.32%	-5.53%	2.58%	9.18%	-20.92%	-11.02%	-	-
Horiz. %	75.43%	74.45%	78.81%	76.83%	70.37%	88.98%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	72,802,528	70,457,936	61,977,906	55,545,910	48,182,123	43,343,055	34,012,756	13.51%
YoY %	3.33%	13.68%	11.58%	15.28%	11.16%	27.43%	-	-
Horiz. %	214.04%	207.15%	182.22%	163.31%	141.66%	127.43%	100.00%	-
NOSH	10,906,379	10,178,105	9,745,566	9,306,978	8,853,427	8,428,729	7,639,711	6.10%
YoY %	7.16%	4.44%	4.71%	5.12%	5.04%	10.33%	-	-
Horiz. %	142.76%	133.23%	127.56%	121.82%	115.89%	110.33%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	17.35%	16.22%	15.80%	19.13%	20.45%	19.19%	20.08%	-
YoY %	6.97%	2.66%	-17.41%	-6.45%	6.57%	-4.43%	-	-
Horiz. %	86.40%	80.78%	78.69%	95.27%	101.84%	95.57%	100.00%	-
ROE	10.56%	9.96%	10.59%	12.27%	13.80%	13.62%	14.96%	-
YoY %	6.02%	-5.95%	-13.69%	-11.09%	1.32%	-8.96%	-	-
Horiz. %	70.59%	66.58%	70.79%	82.02%	92.25%	91.04%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	422.67	439.70	436.65	392.60	378.28	377.88	345.64	3.40%
YoY %	-3.87%	0.70%	11.22%	3.79%	0.11%	9.33%	-	-
Horiz. %	122.29%	127.21%	126.33%	113.59%	109.44%	109.33%	100.00%	-
EPS	70.93	68.96	67.34	73.23	75.09	70.06	66.60	1.05%
YoY %	2.86%	2.41%	-8.04%	-2.48%	7.18%	5.20%	-	-
Horiz. %	106.50%	103.54%	101.11%	109.95%	112.75%	105.20%	100.00%	-
DPS	53.49	51.34	53.06	56.26	52.83	62.33	66.60	-3.58%
YoY %	4.19%	-3.24%	-5.69%	6.49%	-15.24%	-6.41%	-	-
Horiz. %	80.32%	77.09%	79.67%	84.47%	79.32%	93.59%	100.00%	-
NAPS	6.716	6.9225	6.3596	5.9682	5.4422	5.1423	4.4521	7.08%
YoY %	-2.98%	8.85%	6.56%	9.67%	5.83%	15.50%	-	-
Horiz. %	150.85%	155.49%	142.84%	134.05%	122.24%	115.50%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 9,306,978
RPS	379.69	370.88	352.65	302.81	277.54	263.95	218.83	9.61%
YoY %	2.38%	5.17%	16.46%	9.10%	5.15%	20.62%	-	-
Horiz. %	173.51%	169.48%	161.15%	138.38%	126.83%	120.62%	100.00%	-
EPS	63.72	58.17	54.38	56.48	55.09	48.94	42.17	7.11%
YoY %	9.54%	6.97%	-3.72%	2.52%	12.57%	16.05%	-	-
Horiz. %	151.10%	137.94%	128.95%	133.93%	130.64%	116.05%	100.00%	-
DPS	48.05	43.30	42.85	43.39	38.76	43.54	42.16	2.20%
YoY %	10.97%	1.05%	-1.24%	11.95%	-10.98%	3.27%	-	-
Horiz. %	113.97%	102.70%	101.64%	102.92%	91.94%	103.27%	100.00%	-
NAPS	6.0332	5.8389	5.1362	4.6031	3.9929	3.5919	2.8187	13.51%
YoY %	3.33%	13.68%	11.58%	15.28%	11.16%	27.43%	-	-
Horiz. %	214.04%	207.15%	182.22%	163.31%	141.66%	127.43%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	10.60	8.92	9.02	9.33	9.68	9.35	8.87	-
P/RPS	2.51	2.03	2.07	2.38	2.56	2.47	2.57	-0.39%
YoY %	23.65%	-1.93%	-13.03%	-7.03%	3.64%	-3.89%	-	-
Horiz. %	97.67%	78.99%	80.54%	92.61%	99.61%	96.11%	100.00%	-
P/EPS	14.94	12.93	13.40	12.74	12.89	13.35	13.32	1.93%
YoY %	15.55%	-3.51%	5.18%	-1.16%	-3.45%	0.23%	-	-
Horiz. %	112.16%	97.07%	100.60%	95.65%	96.77%	100.23%	100.00%	-
EY	6.69	7.73	7.47	7.85	7.76	7.49	7.51	-1.90%
YoY %	-13.45%	3.48%	-4.84%	1.16%	3.60%	-0.27%	-	-
Horiz. %	89.08%	102.93%	99.47%	104.53%	103.33%	99.73%	100.00%	-
DY	5.05	5.76	5.88	6.03	5.46	6.67	7.51	-6.39%
YoY %	-12.33%	-2.04%	-2.49%	10.44%	-18.14%	-11.19%	-	-
Horiz. %	67.24%	76.70%	78.30%	80.29%	72.70%	88.81%	100.00%	-
P/NAPS	1.58	1.29	1.42	1.56	1.78	1.82	1.99	-3.77%
YoY %	22.48%	-9.15%	-8.97%	-12.36%	-2.20%	-8.54%	-	-
Horiz. %	79.40%	64.82%	71.36%	78.39%	89.45%	91.46%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	28/05/18	25/05/17	27/05/16	28/05/15	29/05/14	23/05/13	24/05/12	-
Price	10.00	9.39	8.27	9.11	9.98	10.08	8.50	-
P/RPS	2.37	2.14	1.89	2.32	2.64	2.67	2.46	-0.61%
YoY %	10.75%	13.23%	-18.53%	-12.12%	-1.12%	8.54%	-	-
Horiz. %	96.34%	86.99%	76.83%	94.31%	107.32%	108.54%	100.00%	-
P/EPS	14.10	13.62	12.28	12.44	13.29	14.39	12.76	1.67%
YoY %	3.52%	10.91%	-1.29%	-6.40%	-7.64%	12.77%	-	-
Horiz. %	110.50%	106.74%	96.24%	97.49%	104.15%	112.77%	100.00%	-
EY	7.09	7.34	8.14	8.04	7.52	6.95	7.84	-1.66%
YoY %	-3.41%	-9.83%	1.24%	6.91%	8.20%	-11.35%	-	-
Horiz. %	90.43%	93.62%	103.83%	102.55%	95.92%	88.65%	100.00%	-
DY	5.35	5.47	6.42	6.18	5.29	6.18	7.83	-6.14%
YoY %	-2.19%	-14.80%	3.88%	16.82%	-14.40%	-21.07%	-	-
Horiz. %	68.33%	69.86%	81.99%	78.93%	67.56%	78.93%	100.00%	-
P/NAPS	1.49	1.36	1.30	1.53	1.83	1.96	1.91	-4.05%
YoY %	9.56%	4.62%	-15.03%	-16.39%	-6.63%	2.62%	-	-
Horiz. %	78.01%	71.20%	68.06%	80.10%	95.81%	102.62%	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 - 30 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

334

PTRANS

PERAK TRANSIT BERHAD

334

HLIND

HONG LEONG INDUSTRIES BHD

332

YTLPOWR

YTL POWER INTERNATIONAL BHD

221

MYEG

MY E.G. SERVICES BHD

196

CAPITALA

CAPITAL A BERHAD

156

PBBANK

PUBLIC BANK BHD

151

SAPNRG

SAPURA ENERGY BERHAD

151

GENM

GENTING MALAYSIA BERHAD

144

Daily Stocks

HSI-HUF

0.06

-0.025

81,429,800

HSI-CVZ

0.19

+0.02

71,643,300

BPURI

0.07

-0.005

45,590,100

ICONIC-WA

0.035

-0.01

35,927,600

TOPGLOV

0.89

+0.01

29,969,000

ICONIC

0.105

0.00

20,840,000

HSI-HUQ

0.075

-0.02

20,521,700

MYEG

0.925

-0.01

20,441,600

HSI-CVA

0.285

+0.04

17,158,200

SNS

0.375

+0.01

14,163,800

More active Stocks

NESTLE

128.00

+0.80

600

GESHEN

4.30

+0.41

293,400

CVIEW

1.64

+0.36

56,300

ALLIANZ

21.34

+0.30

4,800

LPI

12.26

+0.26

77,600

BURSA

7.63

+0.17

655,300

F&N

31.76

+0.16

21,600

RCECAP

2.92

+0.15

1,067,500

ATECH

2.89

+0.13

899,500

NHFATT

4.15

+0.13

40,800

More gainer Stocks

HSI-HUY

1.04

-0.31

1,500

KUAISHO-C17

0.08

-0.12

58,800

SHH

1.16

-0.12

200

BAUTO-C39

0.045

-0.105

10,000

UWC

2.98

-0.10

909,300

PETDAG

21.60

-0.10

19,300

HLFG

16.62

-0.10

4,800

UNIMECH

1.61

-0.09

5,000

MASTER

3.68

-0.09

2,500

KUAISHO-C16

0.01

-0.085

20,000

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