[MAYBANK] QoQ TTM Result on 30-Sep-2017 [#3]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

30-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 3.08%

YoY- 28.41%

Quarter Report

Maybank Group FS-Sept 2017 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
TTM Result
Revenue	46,404,324	45,817,576	45,580,310	45,040,284	44,734,460	44,753,568	44,657,902	2.59%
YoY %	1.28%	0.52%	1.20%	0.68%	-0.04%	0.21%	-	-
Horiz. %	103.91%	102.60%	102.07%	100.86%	100.17%	100.21%	100.00%	-
PBT	10,770,776	10,405,694	10,098,096	10,044,953	9,822,677	9,162,175	8,844,450	14.07%
YoY %	3.51%	3.05%	0.53%	2.26%	7.21%	3.59%	-	-
Horiz. %	121.78%	117.65%	114.17%	113.57%	111.06%	103.59%	100.00%	-
Tax	-2,548,815	-2,454,436	-2,301,222	-2,049,090	-2,039,657	-1,904,080	-1,880,558	22.53%
YoY %	-3.85%	-6.66%	-12.30%	-0.46%	-7.12%	-1.25%	-	-
Horiz. %	135.54%	130.52%	122.37%	108.96%	108.46%	101.25%	100.00%	-
NP	8,221,961	7,951,258	7,796,874	7,995,863	7,783,020	7,258,095	6,963,892	11.74%
YoY %	3.40%	1.98%	-2.49%	2.73%	7.23%	4.22%	-	-
Horiz. %	118.07%	114.18%	111.96%	114.82%	111.76%	104.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,989,354	7,688,781	7,520,542	7,749,041	7,517,537	7,019,038	6,742,992	12.00%
YoY %	3.91%	2.24%	-2.95%	3.08%	7.10%	4.09%	-	-
Horiz. %	118.48%	114.03%	111.53%	114.92%	111.49%	104.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.66%	23.59%	22.79%	20.40%	20.76%	20.78%	21.26%	-
YoY %	0.30%	3.51%	11.72%	-1.73%	-0.10%	-2.26%	-	-
Horiz. %	111.29%	110.96%	107.20%	95.95%	97.65%	97.74%	100.00%	-
Total Cost	38,182,363	37,866,318	37,783,436	37,044,421	36,951,440	37,495,473	37,694,010	0.86%
YoY %	0.83%	0.22%	1.99%	0.25%	-1.45%	-0.53%	-	-
Horiz. %	101.30%	100.46%	100.24%	98.28%	98.03%	99.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	71,853,940	72,802,528	72,420,516	69,459,874	69,758,780	70,457,936	68,422,732	3.32%
YoY %	-1.30%	0.53%	4.26%	-0.43%	-0.99%	2.97%	-	-
Horiz. %	105.01%	106.40%	105.84%	101.52%	101.95%	102.97%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	6,153,686	5,798,732	5,798,732	5,632,502	5,632,502	5,225,070	5,225,070	11.55%
YoY %	6.12%	0.00%	2.95%	0.00%	7.80%	0.00%	-	-
Horiz. %	117.77%	110.98%	110.98%	107.80%	107.80%	100.00%	100.00%	-
Div Payout %	77.02%	75.42%	77.11%	72.69%	74.92%	74.44%	77.49%	-
YoY %	2.12%	-2.19%	6.08%	-2.98%	0.64%	-3.94%	-	-
Horiz. %	99.39%	97.33%	99.51%	93.81%	96.68%	96.06%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	71,853,940	72,802,528	72,420,516	69,459,874	69,758,780	70,457,936	68,422,732	3.32%
YoY %	-1.30%	0.53%	4.26%	-0.43%	-0.99%	2.97%	-	-
Horiz. %	105.01%	106.40%	105.84%	101.52%	101.95%	102.97%	100.00%	-
NOSH	10,945,196	10,906,379	10,782,745	10,207,482	10,326,525	10,178,105	10,179,378	4.96%
YoY %	0.36%	1.15%	5.64%	-1.15%	1.46%	-0.01%	-	-
Horiz. %	107.52%	107.14%	105.93%	100.28%	101.45%	99.99%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	17.72%	17.35%	17.11%	17.75%	17.40%	16.22%	15.59%	-
YoY %	2.13%	1.40%	-3.61%	2.01%	7.27%	4.04%	-	-
Horiz. %	113.66%	111.29%	109.75%	113.86%	111.61%	104.04%	100.00%	-
ROE	11.12%	10.56%	10.38%	11.16%	10.78%	9.96%	9.85%	-
YoY %	5.30%	1.73%	-6.99%	3.53%	8.23%	1.12%	-	-
Horiz. %	112.89%	107.21%	105.38%	113.30%	109.44%	101.12%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	424.94	422.67	426.03	441.25	433.20	439.70	438.71	-2.10%
YoY %	0.54%	-0.79%	-3.45%	1.86%	-1.48%	0.23%	-	-
Horiz. %	96.86%	96.34%	97.11%	100.58%	98.74%	100.23%	100.00%	-
EPS	73.16	70.93	70.29	75.92	72.80	68.96	66.24	6.86%
YoY %	3.14%	0.91%	-7.42%	4.29%	5.57%	4.11%	-	-
Horiz. %	110.45%	107.08%	106.11%	114.61%	109.90%	104.11%	100.00%	-
DPS	56.35	53.49	54.20	55.00	54.54	51.34	51.33	6.43%
YoY %	5.35%	-1.31%	-1.45%	0.84%	6.23%	0.02%	-	-
Horiz. %	109.78%	104.21%	105.59%	107.15%	106.25%	100.02%	100.00%	-
NAPS	6.5799	6.716	6.769	6.8048	6.7553	6.9225	6.7217	-1.41%
YoY %	-2.03%	-0.78%	-0.53%	0.73%	-2.42%	2.99%	-	-
Horiz. %	97.89%	99.92%	100.70%	101.24%	100.50%	102.99%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 10,207,482
RPS	384.56	379.69	377.73	373.25	370.72	370.88	370.08	2.59%
YoY %	1.28%	0.52%	1.20%	0.68%	-0.04%	0.22%	-	-
Horiz. %	103.91%	102.60%	102.07%	100.86%	100.17%	100.22%	100.00%	-
EPS	66.21	63.72	62.32	64.22	62.30	58.17	55.88	12.00%
YoY %	3.91%	2.25%	-2.96%	3.08%	7.10%	4.10%	-	-
Horiz. %	118.49%	114.03%	111.52%	114.92%	111.49%	104.10%	100.00%	-
DPS	51.00	48.05	48.05	46.68	46.68	43.30	43.30	11.56%
YoY %	6.14%	0.00%	2.93%	0.00%	7.81%	0.00%	-	-
Horiz. %	117.78%	110.97%	110.97%	107.81%	107.81%	100.00%	100.00%	-
NAPS	5.9546	6.0332	6.0016	5.7562	5.781	5.8389	5.6703	3.32%
YoY %	-1.30%	0.53%	4.26%	-0.43%	-0.99%	2.97%	-	-
Horiz. %	105.01%	106.40%	105.84%	101.51%	101.95%	102.97%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	9.00	10.60	9.80	9.53	9.63	8.92	8.20	-
P/RPS	2.12	2.51	2.30	2.16	2.22	2.03	1.87	8.75%
YoY %	-15.54%	9.13%	6.48%	-2.70%	9.36%	8.56%	-	-
Horiz. %	113.37%	134.22%	122.99%	115.51%	118.72%	108.56%	100.00%	-
P/EPS	12.30	14.94	13.94	12.55	13.23	12.93	12.38	-0.43%
YoY %	-17.67%	7.17%	11.08%	-5.14%	2.32%	4.44%	-	-
Horiz. %	99.35%	120.68%	112.60%	101.37%	106.87%	104.44%	100.00%	-
EY	8.13	6.69	7.17	7.97	7.56	7.73	8.08	0.41%
YoY %	21.52%	-6.69%	-10.04%	5.42%	-2.20%	-4.33%	-	-
Horiz. %	100.62%	82.80%	88.74%	98.64%	93.56%	95.67%	100.00%	-
DY	6.26	5.05	5.53	5.77	5.66	5.76	6.26	0.00%
YoY %	23.96%	-8.68%	-4.16%	1.94%	-1.74%	-7.99%	-	-
Horiz. %	100.00%	80.67%	88.34%	92.17%	90.42%	92.01%	100.00%	-
P/NAPS	1.37	1.58	1.45	1.40	1.43	1.29	1.22	8.06%
YoY %	-13.29%	8.97%	3.57%	-2.10%	10.85%	5.74%	-	-
Horiz. %	112.30%	129.51%	118.85%	114.75%	117.21%	105.74%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	30/08/18	28/05/18	28/02/18	30/11/17	30/08/17	25/05/17	23/02/17	-
Price	9.96	10.00	10.46	9.25	9.46	9.39	8.40	-
P/RPS	2.34	2.37	2.46	2.10	2.18	2.14	1.91	14.53%
YoY %	-1.27%	-3.66%	17.14%	-3.67%	1.87%	12.04%	-	-
Horiz. %	122.51%	124.08%	128.80%	109.95%	114.14%	112.04%	100.00%	-
P/EPS	13.61	14.10	14.88	12.18	12.99	13.62	12.68	4.84%
YoY %	-3.48%	-5.24%	22.17%	-6.24%	-4.63%	7.41%	-	-
Horiz. %	107.33%	111.20%	117.35%	96.06%	102.44%	107.41%	100.00%	-
EY	7.35	7.09	6.72	8.21	7.70	7.34	7.89	-4.62%
YoY %	3.67%	5.51%	-18.15%	6.62%	4.90%	-6.97%	-	-
Horiz. %	93.16%	89.86%	85.17%	104.06%	97.59%	93.03%	100.00%	-
DY	5.66	5.35	5.18	5.95	5.77	5.47	6.11	-4.98%
YoY %	5.79%	3.28%	-12.94%	3.12%	5.48%	-10.47%	-	-
Horiz. %	92.64%	87.56%	84.78%	97.38%	94.44%	89.53%	100.00%	-
P/NAPS	1.51	1.49	1.55	1.36	1.40	1.36	1.25	13.46%
YoY %	1.34%	-3.87%	13.97%	-2.86%	2.94%	8.80%	-	-
Horiz. %	120.80%	119.20%	124.00%	108.80%	112.00%	108.80%	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

0.26

+0.03

72,974,800

HSI-CV4

0.075

-0.015

72,252,900

HSI-HWE

0.135

+0.02

66,583,700

AHB-WC

0.075

0.00

59,931,100

SNS

0.93

+0.045

59,187,400

HSI-CXN

0.185

-0.025

56,611,200

HSI-HWW

0.235

+0.02

56,406,000

More active Stocks

NESTLE

124.50

+2.50

3,100

KOBAY

2.46

+0.28

8,156,100

KLK

20.32

+0.24

186,900

IJM-C76

0.725

+0.165

95,000

NPC

1.80

+0.15

200

YBS

0.925

+0.14

26,152,300

SIMEPROP-C18

0.765

+0.135

10,000

CRESNDO

3.75

+0.12

979,700

AIRPORT

10.12

+0.12

370,900

KSENG

6.29

+0.12

121,200

More gainer Stocks

TOYOVEN

0.86

-0.20

9,803,500

MRDIY-C28

0.085

-0.165

113,000

SALUTE

0.52

-0.16

15,627,600

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

2,184,200

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