[MAYBANK] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

27-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- -79.13%

YoY- -16.09%

Quarter Report

Maybank Group FS-March 2016 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Cumulative Result
Revenue	44,657,902	33,412,291	22,123,819	11,182,403	40,556,371	29,504,112	18,120,333	81.95%
YoY %	33.66%	51.02%	97.84%	-72.43%	37.46%	62.82%	-	-
Horiz. %	246.45%	184.39%	122.09%	61.71%	223.82%	162.82%	100.00%	-
PBT	8,844,450	5,971,445	3,515,334	1,931,345	9,151,548	6,775,445	4,392,496	59.11%
YoY %	48.11%	69.87%	82.01%	-78.90%	35.07%	54.25%	-	-
Horiz. %	201.35%	135.95%	80.03%	43.97%	208.35%	154.25%	100.00%	-
Tax	-1,880,558	-1,457,626	-865,131	-480,444	-2,165,160	-1,516,388	-1,059,126	46.37%
YoY %	-29.02%	-68.49%	-80.07%	77.81%	-42.78%	-43.17%	-	-
Horiz. %	177.56%	137.63%	81.68%	45.36%	204.43%	143.17%	100.00%	-
NP	6,963,892	4,513,819	2,650,203	1,450,901	6,986,388	5,259,057	3,333,370	63.05%
YoY %	54.28%	70.32%	82.66%	-79.23%	32.84%	57.77%	-	-
Horiz. %	208.91%	135.41%	79.51%	43.53%	209.59%	157.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,742,992	4,382,394	2,586,692	1,426,751	6,835,939	5,183,857	3,284,919	61.16%
YoY %	53.87%	69.42%	81.30%	-79.13%	31.87%	57.81%	-	-
Horiz. %	205.27%	133.41%	78.74%	43.43%	208.10%	157.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.26%	24.41%	24.61%	24.88%	23.66%	22.38%	24.11%	-
YoY %	-12.90%	-0.81%	-1.09%	5.16%	5.72%	-7.18%	-	-
Horiz. %	88.18%	101.24%	102.07%	103.19%	98.13%	92.82%	100.00%	-
Total Cost	37,694,010	28,898,472	19,473,616	9,731,502	33,569,983	24,245,055	14,786,963	86.07%
YoY %	30.44%	48.40%	100.11%	-71.01%	38.46%	63.96%	-	-
Horiz. %	254.91%	195.43%	131.69%	65.81%	227.02%	163.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	66,810,691	64,729,290	62,033,595	61,977,906	59,980,310	58,981,695	55,584,729	12.98%
YoY %	3.22%	4.35%	0.09%	3.33%	1.69%	6.11%	-	-
Horiz. %	120.20%	116.45%	111.60%	111.50%	107.91%	106.11%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	5,168,567	1,971,830	1,958,873	-	5,124,818	2,262,869	2,251,229	73.59%
YoY %	162.12%	0.66%	0.00%	-	126.47%	0.52%	-	-
Horiz. %	229.59%	87.59%	87.01%	-	227.65%	100.52%	100.00%	-
Div Payout %	76.65%	44.99%	75.73%	-	74.97%	43.65%	68.53%	-
YoY %	70.37%	-40.59%	0.00%	-	71.75%	-36.31%	-	-
Horiz. %	111.85%	65.65%	110.51%	-	109.40%	63.69%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	66,810,691	64,729,290	62,033,595	61,977,906	59,980,310	58,981,695	55,584,729	12.98%
YoY %	3.22%	4.35%	0.09%	3.33%	1.69%	6.11%	-	-
Horiz. %	120.20%	116.45%	111.60%	111.50%	107.91%	106.11%	100.00%	-
NOSH	9,939,552	9,859,153	9,794,365	9,745,566	9,490,405	9,428,623	9,380,122	3.91%
YoY %	0.82%	0.66%	0.50%	2.69%	0.66%	0.52%	-	-
Horiz. %	105.96%	105.11%	104.42%	103.90%	101.18%	100.52%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	15.59%	13.51%	11.98%	12.97%	17.23%	17.82%	18.40%	-
YoY %	15.40%	12.77%	-7.63%	-24.72%	-3.31%	-3.15%	-	-
Horiz. %	84.73%	73.42%	65.11%	70.49%	93.64%	96.85%	100.00%	-
ROE	10.09%	6.77%	4.17%	2.30%	11.40%	8.79%	5.91%	-
YoY %	49.04%	62.35%	81.30%	-79.82%	29.69%	48.73%	-	-
Horiz. %	170.73%	114.55%	70.56%	38.92%	192.89%	148.73%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	449.29	338.90	225.88	114.74	427.34	312.92	193.18	75.09%
YoY %	32.57%	50.04%	96.86%	-73.15%	36.57%	61.98%	-	-
Horiz. %	232.58%	175.43%	116.93%	59.40%	221.21%	161.98%	100.00%	-
EPS	67.84	44.45	26.41	14.64	72.03	54.98	35.02	55.08%
YoY %	52.62%	68.31%	80.40%	-79.68%	31.01%	57.00%	-	-
Horiz. %	193.72%	126.93%	75.41%	41.80%	205.68%	157.00%	100.00%	-
DPS	52.00	20.00	20.00	0.00	54.00	24.00	24.00	67.04%
YoY %	160.00%	0.00%	0.00%	0.00%	125.00%	0.00%	-	-
Horiz. %	216.67%	83.33%	83.33%	0.00%	225.00%	100.00%	100.00%	-
NAPS	6.7217	6.5654	6.3336	6.3596	6.3201	6.2556	5.9258	8.72%
YoY %	2.38%	3.66%	-0.41%	0.62%	1.03%	5.57%	-	-
Horiz. %	113.43%	110.79%	106.88%	107.32%	106.65%	105.57%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 9,745,566
RPS	370.08	276.89	183.34	92.67	336.09	244.50	150.16	81.95%
YoY %	33.66%	51.03%	97.84%	-72.43%	37.46%	62.83%	-	-
Horiz. %	246.46%	184.40%	122.10%	61.71%	223.82%	162.83%	100.00%	-
EPS	55.88	36.32	21.44	11.82	56.65	42.96	27.22	61.17%
YoY %	53.85%	69.40%	81.39%	-79.14%	31.87%	57.83%	-	-
Horiz. %	205.29%	133.43%	78.77%	43.42%	208.12%	157.83%	100.00%	-
DPS	42.83	16.34	16.23	0.00	42.47	18.75	18.66	73.56%
YoY %	162.12%	0.68%	0.00%	0.00%	126.51%	0.48%	-	-
Horiz. %	229.53%	87.57%	86.98%	0.00%	227.60%	100.48%	100.00%	-
NAPS	5.5367	5.3642	5.1408	5.1362	4.9706	4.8879	4.6064	12.98%
YoY %	3.22%	4.35%	0.09%	3.33%	1.69%	6.11%	-	-
Horiz. %	120.20%	116.45%	111.60%	111.50%	107.91%	106.11%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	8.20	7.50	8.14	9.02	8.40	8.56	9.14	-
P/RPS	1.83	2.21	3.60	7.86	1.97	2.74	4.73	-46.75%
YoY %	-17.19%	-38.61%	-54.20%	298.98%	-28.10%	-42.07%	-	-
Horiz. %	38.69%	46.72%	76.11%	166.17%	41.65%	57.93%	100.00%	-
P/EPS	12.09	16.87	30.82	61.61	11.66	15.57	26.10	-39.99%
YoY %	-28.33%	-45.26%	-49.98%	428.39%	-25.11%	-40.34%	-	-
Horiz. %	46.32%	64.64%	118.08%	236.05%	44.67%	59.66%	100.00%	-
EY	8.27	5.93	3.24	1.62	8.58	6.42	3.83	66.67%
YoY %	39.46%	83.02%	100.00%	-81.12%	33.64%	67.62%	-	-
Horiz. %	215.93%	154.83%	84.60%	42.30%	224.02%	167.62%	100.00%	-
DY	6.34	2.67	2.46	0.00	6.43	2.80	2.63	79.30%
YoY %	137.45%	8.54%	0.00%	0.00%	129.64%	6.46%	-	-
Horiz. %	241.06%	101.52%	93.54%	0.00%	244.49%	106.46%	100.00%	-
P/NAPS	1.22	1.14	1.29	1.42	1.33	1.37	1.54	-14.32%
YoY %	7.02%	-11.63%	-9.15%	6.77%	-2.92%	-11.04%	-	-
Horiz. %	79.22%	74.03%	83.77%	92.21%	86.36%	88.96%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/02/17	24/11/16	25/08/16	27/05/16	25/02/16	26/11/15	27/08/15	-
Price	8.38	7.70	7.90	8.27	8.64	8.48	8.65	-
P/RPS	1.87	2.27	3.50	7.21	2.02	2.71	4.48	-43.99%
YoY %	-17.62%	-35.14%	-51.46%	256.93%	-25.46%	-39.51%	-	-
Horiz. %	41.74%	50.67%	78.12%	160.94%	45.09%	60.49%	100.00%	-
P/EPS	12.35	17.32	29.91	56.49	12.00	15.42	24.70	-36.87%
YoY %	-28.70%	-42.09%	-47.05%	370.75%	-22.18%	-37.57%	-	-
Horiz. %	50.00%	70.12%	121.09%	228.70%	48.58%	62.43%	100.00%	-
EY	8.10	5.77	3.34	1.77	8.34	6.48	4.05	58.40%
YoY %	40.38%	72.75%	88.70%	-78.78%	28.70%	60.00%	-	-
Horiz. %	200.00%	142.47%	82.47%	43.70%	205.93%	160.00%	100.00%	-
DY	6.21	2.60	2.53	0.00	6.25	2.83	2.77	70.87%
YoY %	138.85%	2.77%	0.00%	0.00%	120.85%	2.17%	-	-
Horiz. %	224.19%	93.86%	91.34%	0.00%	225.63%	102.17%	100.00%	-
P/NAPS	1.25	1.17	1.25	1.30	1.37	1.36	1.46	-9.79%
YoY %	6.84%	-6.40%	-3.85%	-5.11%	0.74%	-6.85%	-	-
Horiz. %	85.62%	80.14%	85.62%	89.04%	93.84%	93.15%	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