MAYBANK – Fundamental Analysis (4 Mar 2015)

MAYBANK Analysis:-

Excel –

Notes –

My View:-

  • Valuation:
    • Absolute EY%:
      • Trailing:
        • FY14 (EPS: 0.742) – Fair value 9.94 (Fair Value Uncertainty: HIGH)
        • R4Q (EPS: 0.724) – Fair value 9.71 (Fair Value Uncertainty: HIGH)
      • Forward:
        • FY15 (EPS: 0.731) – Fair value 9.8 (Fair Value Uncertainty: HIGH)
        • FY16 (EPS: 0.778) – Fair value 10.43 (Fair Value Uncertainty: HIGH)
      • EPS applied to reach the current stock price (9.35): 0.697
    • Dividend Discount Model
      • Base Scenario: 9.21 (Fair Value Uncertainty: HIGH)
      • Good Scenario: 9.03 (Fair Value Uncertainty: HIGH)
      • Bad Scenario: 8.85 (Fair Value Uncertainty: HIGH)
      • Ugly Scenario: 8.69 (Fair Value Uncertainty: HIGH)
    • Residual Income Model (This model is very defensive. I consider the derived price as the bare minimum price)
      • Base Scenario: 9.03
      • Good Scenario: 7.33
      • Bad Scenario: 5.78
      • Ugly Scenario: 4.36
  • In my opinion, MAYBANK is currently fully valued. Compare to my previous valuation, the fair values are reduced due to declining of ROE and stagnant dividend payout growth.
  • Despite Net profit is unexpectedly strong (+20.1%qoq; +11.5%yoy), MAYBANK’s ROE declined from 14.2% (FY13) to 12.7% (FY14).
    • Please note that my ROE calculation is slightly different from other analysts, but disregard formula variant, MAYBANK ROE has been declining in these few years.
    • I think this is a common issue in Malaysia banking
    • For latest Banking analysis, please refer:
  • For FY15, management has guided an ROE of 13-14%, Group loan growth of 9-10% (Malaysia: 8-9%, Singapore: 8-9% and Indonesia: 13-15%), Group deposit growth of 9-10%, CI ratio of 47-48%, NIM contraction of 8-10bp and credit cost of not more than 0.30%.
  • Due to its strong dividend yield, healthy liquidity and strong capital position, I will continue to hold MAYBANK, and accumulate MAYBANK without increasing my average price too much.

Latest Financial – Q4 2014 Financial Report (26 Feb 2015)

At the time of writing, I owned shares of MAYBANK.


3 thoughts on “MAYBANK – Fundamental Analysis (4 Mar 2015)

  1. Good Morning LC,
    Can residual income model be applied to other evaluate other stocks or applies to banking stocks only?

    Thank you.


Leave a Reply

Fill in your details below or click an icon to log in: Logo

You are commenting using your account. Log Out /  Change )

Google+ photo

You are commenting using your Google+ account. Log Out /  Change )

Twitter picture

You are commenting using your Twitter account. Log Out /  Change )

Facebook photo

You are commenting using your Facebook account. Log Out /  Change )


Connecting to %s