[MAYBANK] QoQ Annualized Quarter 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- -2.23%

YoY- 6.33%

Quarter Report

Maybank Group FS-March 2014(Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Annualized Quarter Result
Revenue	35,712,006	34,733,745	34,232,272	33,427,060	33,250,777	33,308,817	33,410,728	4.52%
YoY %	2.82%	1.46%	2.41%	0.53%	-0.17%	-0.31%	-	-
Horiz. %	106.89%	103.96%	102.46%	100.05%	99.52%	99.69%	100.00%	-
PBT	9,111,583	8,907,462	8,909,204	8,831,152	8,869,594	8,757,326	8,431,152	5.29%
YoY %	2.29%	-0.02%	0.88%	-0.43%	1.28%	3.87%	-	-
Horiz. %	108.07%	105.65%	105.67%	104.74%	105.20%	103.87%	100.00%	-
Tax	-2,200,540	-2,373,208	-2,402,554	-2,293,156	-2,098,261	-2,123,964	-2,068,742	4.19%
YoY %	7.28%	1.22%	-4.77%	-9.29%	1.21%	-2.67%	-	-
Horiz. %	106.37%	114.72%	116.14%	110.85%	101.43%	102.67%	100.00%	-
NP	6,911,043	6,534,254	6,506,650	6,537,996	6,771,333	6,633,362	6,362,410	5.65%
YoY %	5.77%	0.42%	-0.48%	-3.45%	2.08%	4.26%	-	-
Horiz. %	108.62%	102.70%	102.27%	102.76%	106.43%	104.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,716,455	6,380,296	6,354,232	6,406,340	6,552,391	6,427,054	6,147,896	6.05%
YoY %	5.27%	0.41%	-0.81%	-2.23%	1.95%	4.54%	-	-
Horiz. %	109.25%	103.78%	103.36%	104.20%	106.58%	104.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.15%	26.64%	26.97%	25.97%	23.66%	24.25%	24.54%	-
YoY %	-9.35%	-1.22%	3.85%	9.76%	-2.43%	-1.18%	-	-
Horiz. %	98.41%	108.56%	109.90%	105.83%	96.41%	98.82%	100.00%	-
Total Cost	28,800,963	28,199,490	27,725,622	26,889,064	26,479,444	26,675,454	27,048,318	4.26%
YoY %	2.13%	1.71%	3.11%	1.55%	-0.73%	-1.38%	-	-
Horiz. %	106.48%	104.26%	102.50%	99.41%	97.90%	98.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	51,490,705	49,185,096	47,949,877	48,182,123	44,873,374	43,873,311	43,605,622	11.68%
YoY %	4.69%	2.58%	-0.48%	7.37%	2.28%	0.61%	-	-
Horiz. %	118.08%	112.80%	109.96%	110.50%	102.91%	100.61%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	5,163,019	2,879,953	4,289,776	-	4,625,318	2,573,567	3,830,729	21.94%
YoY %	79.27%	-32.86%	0.00%	-	79.72%	-32.82%	-	-
Horiz. %	134.78%	75.18%	111.98%	-	120.74%	67.18%	100.00%	-
Div Payout %	76.87%	45.14%	67.51%	-	70.59%	40.04%	62.31%	-
YoY %	70.29%	-33.14%	0.00%	-	76.30%	-35.74%	-	-
Horiz. %	123.37%	72.44%	108.35%	-	113.29%	64.26%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	51,490,705	49,185,096	47,949,877	48,182,123	44,873,374	43,873,311	43,605,622	11.68%
YoY %	4.69%	2.58%	-0.48%	7.37%	2.28%	0.61%	-	-
Horiz. %	118.08%	112.80%	109.96%	110.50%	102.91%	100.61%	100.00%	-
NOSH	9,057,929	8,999,853	8,937,035	8,853,427	8,645,455	8,578,556	8,512,733	4.21%
YoY %	0.65%	0.70%	0.94%	2.41%	0.78%	0.77%	-	-
Horiz. %	106.40%	105.72%	104.98%	104.00%	101.56%	100.77%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	19.35%	18.81%	19.01%	19.56%	20.36%	19.91%	19.04%	-
YoY %	2.87%	-1.05%	-2.81%	-3.93%	2.26%	4.57%	-	-
Horiz. %	101.63%	98.79%	99.84%	102.73%	106.93%	104.57%	100.00%	-
ROE	13.04%	12.97%	13.25%	13.30%	14.60%	14.65%	14.10%	-
YoY %	0.54%	-2.11%	-0.38%	-8.90%	-0.34%	3.90%	-	-
Horiz. %	92.48%	91.99%	93.97%	94.33%	103.55%	103.90%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	394.26	385.94	383.04	377.56	384.60	388.28	392.48	0.30%
YoY %	2.16%	0.76%	1.45%	-1.83%	-0.95%	-1.07%	-	-
Horiz. %	100.45%	98.33%	97.59%	96.20%	97.99%	98.93%	100.00%	-
EPS	74.15	70.89	71.10	72.36	75.79	74.92	72.22	1.76%
YoY %	4.60%	-0.30%	-1.74%	-4.53%	1.16%	3.74%	-	-
Horiz. %	102.67%	98.16%	98.45%	100.19%	104.94%	103.74%	100.00%	-
DPS	57.00	32.00	48.00	0.00	53.50	30.00	45.00	17.01%
YoY %	78.12%	-33.33%	0.00%	0.00%	78.33%	-33.33%	-	-
Horiz. %	126.67%	71.11%	106.67%	0.00%	118.89%	66.67%	100.00%	-
NAPS	5.6846	5.4651	5.3653	5.4422	5.1904	5.1143	5.1224	7.16%
YoY %	4.02%	1.86%	-1.41%	4.85%	1.49%	-0.16%	-	-
Horiz. %	110.98%	106.69%	104.74%	106.24%	101.33%	99.84%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 8,853,427
RPS	295.95	287.84	283.69	277.01	275.55	276.03	276.88	4.52%
YoY %	2.82%	1.46%	2.41%	0.53%	-0.17%	-0.31%	-	-
Horiz. %	106.89%	103.96%	102.46%	100.05%	99.52%	99.69%	100.00%	-
EPS	55.66	52.87	52.66	53.09	54.30	53.26	50.95	6.05%
YoY %	5.28%	0.40%	-0.81%	-2.23%	1.95%	4.53%	-	-
Horiz. %	109.24%	103.77%	103.36%	104.20%	106.58%	104.53%	100.00%	-
DPS	42.79	23.87	35.55	0.00	38.33	21.33	31.75	21.94%
YoY %	79.26%	-32.86%	0.00%	0.00%	79.70%	-32.82%	-	-
Horiz. %	134.77%	75.18%	111.97%	0.00%	120.72%	67.18%	100.00%	-
NAPS	4.2671	4.076	3.9737	3.9929	3.7187	3.6358	3.6136	11.68%
YoY %	4.69%	2.57%	-0.48%	7.37%	2.28%	0.61%	-	-
Horiz. %	118.08%	112.80%	109.97%	110.50%	102.91%	100.61%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	9.17	9.96	9.83	9.68	9.94	9.84	10.40	-
P/RPS	2.33	2.58	2.57	2.56	2.58	2.53	2.65	-8.20%
YoY %	-9.69%	0.39%	0.39%	-0.78%	1.98%	-4.53%	-	-
Horiz. %	87.92%	97.36%	96.98%	96.60%	97.36%	95.47%	100.00%	-
P/EPS	12.37	14.05	13.83	13.38	13.12	13.13	14.40	-9.60%
YoY %	-11.96%	1.59%	3.36%	1.98%	-0.08%	-8.82%	-	-
Horiz. %	85.90%	97.57%	96.04%	92.92%	91.11%	91.18%	100.00%	-
EY	8.09	7.12	7.23	7.48	7.62	7.61	6.94	10.73%
YoY %	13.62%	-1.52%	-3.34%	-1.84%	0.13%	9.65%	-	-
Horiz. %	116.57%	102.59%	104.18%	107.78%	109.80%	109.65%	100.00%	-
DY	6.22	3.21	4.88	0.00	5.38	3.05	4.33	27.22%
YoY %	93.77%	-34.22%	0.00%	0.00%	76.39%	-29.56%	-	-
Horiz. %	143.65%	74.13%	112.70%	0.00%	124.25%	70.44%	100.00%	-
P/NAPS	1.61	1.82	1.83	1.78	1.92	1.92	2.03	-14.28%
YoY %	-11.54%	-0.55%	2.81%	-7.29%	0.00%	-5.42%	-	-
Horiz. %	79.31%	89.66%	90.15%	87.68%	94.58%	94.58%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	26/02/15	26/11/14	28/08/14	29/05/14	27/02/14	21/11/13	21/08/13	-
Price	9.16	9.67	10.10	9.98	9.70	9.55	10.00	-
P/RPS	2.32	2.51	2.64	2.64	2.52	2.46	2.55	-6.09%
YoY %	-7.57%	-4.92%	0.00%	4.76%	2.44%	-3.53%	-	-
Horiz. %	90.98%	98.43%	103.53%	103.53%	98.82%	96.47%	100.00%	-
P/EPS	12.35	13.64	14.21	13.79	12.80	12.75	13.85	-7.33%
YoY %	-9.46%	-4.01%	3.05%	7.73%	0.39%	-7.94%	-	-
Horiz. %	89.17%	98.48%	102.60%	99.57%	92.42%	92.06%	100.00%	-
EY	8.09	7.33	7.04	7.25	7.81	7.85	7.22	7.85%
YoY %	10.37%	4.12%	-2.90%	-7.17%	-0.51%	8.73%	-	-
Horiz. %	112.05%	101.52%	97.51%	100.42%	108.17%	108.73%	100.00%	-
DY	6.22	3.31	4.75	0.00	5.52	3.14	4.50	24.01%
YoY %	87.92%	-30.32%	0.00%	0.00%	75.80%	-30.22%	-	-
Horiz. %	138.22%	73.56%	105.56%	0.00%	122.67%	69.78%	100.00%	-
P/NAPS	1.61	1.77	1.88	1.83	1.87	1.87	1.95	-11.96%
YoY %	-9.04%	-5.85%	2.73%	-2.14%	0.00%	-4.10%	-	-
Horiz. %	82.56%	90.77%	96.41%	93.85%	95.90%	95.90%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 12:10:00

EMA 5

5 Mins

BUY

2024-07-05 10:30:00

ADX

30 Mins

SELL

2024-07-05 09:40:00

ADX

5 Mins

SELL

2024-07-05 09:00:00

EMA 5

10 Mins

SELL

2024-07-05 09:00:00

TURTLE SYSTEM 20

10 Mins

SELL

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

961

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

DNEX

DAGANG NEXCHANGE BERHAD

812

SALCON

SALCON BHD

749

JCY

JCY INTERNATIONAL BERHAD

749

YTLPOWR

YTL POWER INTERNATIONAL BHD

639

TOPGLOV

TOP GLOVE CORPORATION BHD

628

MAYBANK

MALAYAN BANKING BHD

625

WCT

WCT HOLDINGS BERHAD

601

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.10

-0.02

134,285,700

EDUSPEC-OR

0.005

0.00

75,002,700

NOVAMSC

0.255

+0.025

73,361,400

HSI-CV4

0.075

-0.015

72,257,900

HSI-HWW

0.235

+0.02

71,772,400

AHB-WC

0.075

0.00

69,834,100

HSI-HWE

0.13

+0.015

66,874,300

HSI-CXN

0.185

-0.025

64,641,200

SNS

0.925

+0.04

61,163,000

More active Stocks

NESTLE

124.50

+2.50

3,100

KOBAY

2.45

+0.27

8,219,100

KLK

20.30

+0.22

191,700

IJM-C76

0.725

+0.165

95,000

KSENG

6.33

+0.16

145,100

NPC

1.80

+0.15

200

YBS

0.92

+0.135

26,903,300

MERCURY

1.03

+0.135

110,600

SIMEPROP-C18

0.765

+0.135

10,000

AIRPORT

10.12

+0.12

426,700

More gainer Stocks

TOYOVEN

0.885

-0.175

10,012,900

MRDIY-C28

0.085

-0.165

113,000

SALUTE

0.52

-0.16

17,377,500

APOLLO

6.65

-0.15

1,200

KUAISHO-C17

0.08

-0.12

58,800

CARLSBG

18.66

-0.10

62,300

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

800

SYNERGY

1.49

-0.09

2,237,100

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