MAYBANK Financial Report (1155)

**********************************************************************************

[Q12018]

Quarterly rpt on consolidated results for the financial period ended 31 Mar 2018

MALAYAN BANKING BERHAD

Financial Year End	31 Dec 2018
Quarter	1 Qtr
Quarterly report for the financial period ended	31 Mar 2018
The figures	have not been audited

Attachments

Maybank Group FS - March 2018 (Bursa).pdf 755.8 kB

• Default Currency
• Other Currency

Currency: Malaysian Ringgit (MYR)

SUMMARY OF KEY FINANCIAL INFORMATION
31 Mar 2018

		INDIVIDUAL PERIOD		CUMULATIVE PERIOD
		CURRENT YEAR QUARTER	PRECEDING YEAR CORRESPONDING QUARTER	CURRENT YEAR TO DATE	PRECEDING YEAR CORRESPONDING PERIOD
		31 Mar 2018	31 Mar 2017	31 Mar 2018	31 Mar 2017
		$$'000	$$'000	$$'000	$$'000
1	Revenue	11,515,335	11,278,069	11,515,335	11,278,069
2	Profit/(loss) before tax	2,556,668	2,249,070	2,556,668	2,249,070
3	Profit/(loss) for the period	1,899,488	1,745,104	1,899,488	1,745,104
4	Profit/(loss) attributable to ordinary equity holders of the parent	1,871,036	1,702,797	1,871,036	1,702,797
5	Basic earnings/(loss) per share (Subunit)	17.26	16.73	17.26	16.73
6	Proposed/Declared dividend per share (Subunit)	0.00	0.00	0.00	0.00
		AS AT END OF CURRENT QUARTER		AS AT PRECEDING FINANCIAL YEAR END
7	Net assets per share attributable to ordinary equity holders of the parent ($$)	6.7160		6.7690

Q12018

Revenue : ^ 2%

PBT : ^ 14%

Profit of the period : ^9%

Profit attributable : ^ 10%

EPS : ^ 3%

DPS : nil

**********************************************************************************

 

[Q42017]

Quarterly rpt on consolidated results for the financial period ended 31 Dec 2017

MALAYAN BANKING BERHAD

Financial Year End	31 Dec 2017
Quarter	4 Qtr
Quarterly report for the financial period ended	31 Dec 2017
The figures	have been audited

Attachments

Maybank Group FS-December 2017 (Bursa).pdf 1.2 MB

• Default Currency
• Other Currency

Currency: Malaysian Ringgit (MYR)

SUMMARY OF KEY FINANCIAL INFORMATION
31 Dec 2017

		INDIVIDUAL PERIOD		CUMULATIVE PERIOD
		CURRENT YEAR QUARTER	PRECEDING YEAR CORRESPONDING QUARTER	CURRENT YEAR TO DATE	PRECEDING YEAR CORRESPONDING PERIOD
		31 Dec 2017	31 Dec 2016	31 Dec 2017	31 Dec 2016
		$$'000	$$'000	$$'000	$$'000
1	Revenue	11,785,637	11,245,611	45,580,310	44,657,902
2	Profit/(loss) before tax	2,926,148	2,873,005	10,098,096	8,844,450
3	Profit/(loss) for the period	2,251,084	2,450,073	7,796,874	6,963,892
4	Profit/(loss) attributable to ordinary equity holders of the parent	2,132,099	2,360,598	7,520,542	6,742,992
5	Basic earnings/(loss) per share (Subunit)	19.93	23.19	72.04	67.84
6	Proposed/Declared dividend per share (Subunit)	32.00	32.00	55.00	52.00
		AS AT END OF CURRENT QUARTER		AS AT PRECEDING FINANCIAL YEAR END
7	Net assets per share attributable to ordinary equity holders of the parent ($$)	6.7690		6.7217

By Year :

Revenue : ^ 2%

PBT : ^ 14%

Profit of the period : ^12%

Profit attributable : ^ 12%

EPS : ^ 6%

DPS : ^ 6%


By Quarter :


Revenue : ^ 5%

PBT : ^ 2%

Profit of the period : - 8%

Profit attributable : - 10%

EPS : - 14 %

DPS : 0 %

**********************************************************************************

Quarterly rpt on consolidated results for the financial period ended 30 

Sep 2016

MALAYAN BANKING BERHAD

Financial Year End	31 Dec 2016
Quarter	3 Qtr
Quarterly report for the financial period ended	30 Sep 2016
The figures	have not been audited

Attachments Maybank Group FS-September 2016 (Bursa).pdf 1.8 MB

• Default Currency
• Other Currency

Currency: Malaysian Ringgit (MYR)

SUMMARY OF KEY FINANCIAL INFORMATION 30 Sep 2016

		INDIVIDUAL PERIOD		CUMULATIVE PERIOD
		CURRENT YEAR QUARTER	PRECEDING YEAR CORRESPONDING QUARTER	CURRENT YEAR TO DATE	PRECEDING YEAR CORRESPONDING PERIOD
		30 Sep 2016	30 Sep 2015	30 Sep 2016	30 Sep 2015
		$$'000	$$'000	$$'000	$$'000
1	Revenue	11,288,472	11,383,779	33,412,291	29,504,112
2	Profit/(loss) before tax	2,456,111	2,382,949	5,971,445	6,775,445
3	Profit/(loss) for the period	1,863,616	1,925,687	4,513,819	5,259,057
4	Profit/(loss) attributable to ordinary equity holders of the parent	1,795,702	1,898,938	4,382,394	5,183,857
5	Basic earnings/(loss) per share (Subunit)	17.97	19.93	44.45	54.98
6	Proposed/Declared dividend per share (Subunit)	0.00	0.00	20.00	24.00
		AS AT END OF CURRENT QUARTER		AS AT PRECEDING FINANCIAL YEAR END
7	Net assets per share attributable to ordinary equity holders of the parent ($$)	6.5654		6.3201

Comparison among Current Year Quarter with Preceding Year Corresponding Quarter: 

Revenue : -0.84%
Profit/(loss) before tax : +3.07%
Profit/(loss) for the period : -3.22%
Profit/(loss) attributable to ordinary equity holders of the parent : -5.44%
Basic earnings/(loss) per share (Subunit) : -9.83%
Proposed/Declared dividend per share (Subunit) : NIL

Comparison among Current Year to Date with Preceding Year Corresponding Period : 

Revenue : + 13.25%
Profit/(loss) before tax : -11.87%
Profit/(loss) for the period : -14.17%
Profit/(loss) attributable to ordinary equity holders of the parent : -15.46%
Basic earnings/(loss) per share (Subunit) : -19.15%
Proposed/Declared dividend per share (Subunit) : -16.67%

Net assets per share attributable to ordinary equity holders of the parent ($$) : +1.65%

Comparison among REITs (IGB, PAV, SUNREIT)

Comparison done on 16/11/2016 : 

	IGB	PAV	SUNREIT
Date
EPS	7.52	9.36	10.96
P/E Ratio	20.64	17.98	15.3
Dividend	8.13	8.3	9.33
Dividend Yield (%)	5.28	4.94	5.55
NAB	1.0732	1.2536	1.3547
Share price	1.54	1.68	1.68
Comparison :	IGB vs SUNREIT	IGB vs PAV	PAV vs SUNREIT
EPS	-31.4%	-19.7%	-14.6%
P/E Ratio	34.9%	14.8%	17.5%
Dividend	-12.9%	-2.0%	-11.0%
Dividend Yield (%)	-4.9%	6.9%	-11.0%
NAB	-20.8%	-14.4%	-7.5%
Share price	-8.3%	-8.3%	0.0%

Interpretation : 

IGB vs SUNREIT

EPS 31.4% lower than SUNREIT but DY only 4.9% lower, and share price 8.3% lower. 

=====> IGB is worth to buy compare to SUNREIT at this point.

IGB vs PAV

EPS 19.7% lower than PAV but DY is higher 6.9% compare to PAV, share price is 8.3% lower.

=====> IGB is worth to buy compare to PAV at this point.

PAV vs SUNREIT

EPS 14.6% lower than SUNREIT, but DY 11% lower, meanwhile share price is same.

=====> SUNREIT more worth to buy compare to PAV at this point.

Conclusion : 

TO BUY IGBREIT.

Target price : RM 1.50

Available : RM 500.

Unit can be purchase at RM 1.50 (include roughly water money) = 300units (3 lots)

IGB REAL ESTATE INVESTMENT TRUST (5227)

IGB REAL ESTATE INVESTMENT TRUST (5227)

Financial Year End	31 Dec 2016
Quarter	3 Qtr
Quarterly report for the financial period ended	30 Sep 2016
The figures	have not been audited

Attachments IGBReit-Interim Report-Sep16-161025.pdf 200.5 kB

• Default Currency
• Other Currency

Currency: Malaysian Ringgit (MYR)

SUMMARY OF KEY FINANCIAL INFORMATION 30 Sep 2016

		INDIVIDUAL PERIOD		CUMULATIVE PERIOD
		CURRENT YEAR QUARTER	PRECEDING YEAR CORRESPONDING QUARTER	CURRENT YEAR TO DATE	PRECEDING YEAR CORRESPONDING PERIOD
		30 Sep 2016	30 Sep 2015	30 Sep 2016	30 Sep 2015
		$$'000	$$'000	$$'000	$$'000
1	Revenue	125,879	120,955	381,690	367,757
2	Profit/(loss) before tax	68,772	65,125	207,546	200,865
3	Profit/(loss) for the period	68,772	65,125	207,546	200,865
4	Profit/(loss) attributable to ordinary equity holders of the parent	68,772	65,125	207,546	200,865
5	Basic earnings/(loss) per share (Subunit)	1.98	1.88	5.96	5.81
6	Proposed/Declared dividend per share (Subunit)	0.00	0.00	4.41	4.47
		AS AT END OF CURRENT QUARTER		AS AT PRECEDING FINANCIAL YEAR END
7	Net assets per share attributable to ordinary equity holders of the parent ($$)	1.0732		1.0558

Comparison among Current Year Quarter with Preceding Year Corresponding Quarter: 
Revenue : + 4.07%
Profit/(loss) before tax : +5.60%
Profit/(loss) for the period : +5.60%
Profit/(loss) attributable to ordinary equity holders of the parent : +5.60%
Basic earnings/(loss) per share (Subunit) : 5.32%
Proposed/Declared dividend per share (Subunit) : NIL


Comparison among Current Year to Date with Preceding Year Corresponding Period : 
Revenue : + 3.79%
Profit/(loss) before tax : +3.33%
Profit/(loss) for the period : +3.33%
Profit/(loss) attributable to ordinary equity holders of the parent : +3.33%
Basic earnings/(loss) per share (Subunit) : 2.58%
Proposed/Declared dividend per share (Subunit) : -1.34%

Net assets per share attributable to ordinary equity holders of the parent ($$) : +1.65%


NIL DIVIDEND TO BE PAY OUT IVO DIVIDEND ONLY PAY OUT ON JANUARY AND JULY.

Share price on 16/11/2016 : RM 1.53