[MAYBANK] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -1.3%
YoY- 29.94%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 46,061,340 45,580,310 45,059,564 44,400,754 45,112,276 44,657,902 44,549,721 2.25%
PBT 10,226,672 10,098,096 9,562,597 8,987,122 8,996,280 8,844,450 7,961,926 18.17%
Tax -2,628,720 -2,301,222 -2,168,210 -2,048,460 -2,015,864 -1,880,558 -1,943,501 22.32%
NP 7,597,952 7,796,874 7,394,386 6,938,662 6,980,416 6,963,892 6,018,425 16.82%
-
NP to SH 7,484,144 7,520,542 7,184,590 6,722,474 6,811,188 6,742,992 5,843,192 17.95%
-
Tax Rate 25.70% 22.79% 22.67% 22.79% 22.41% 21.26% 24.41% -
Total Cost 38,463,388 37,783,436 37,665,177 37,462,092 38,131,860 37,694,010 38,531,296 -0.11%
-
Net Worth 72,802,528 72,420,516 70,446,256 69,268,350 70,457,936 66,810,691 64,729,291 8.15%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 5,884,367 3,174,746 4,716,806 - 5,168,567 2,629,107 -
Div Payout % - 78.24% 44.19% 70.16% - 76.65% 44.99% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 72,802,528 72,420,516 70,446,256 69,268,350 70,457,936 66,810,691 64,729,291 8.15%
NOSH 10,906,379 10,782,745 10,352,435 10,253,926 10,178,105 9,939,552 9,859,154 6.96%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 16.50% 17.11% 16.41% 15.63% 15.47% 15.59% 13.51% -
ROE 10.28% 10.38% 10.20% 9.70% 9.67% 10.09% 9.03% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 424.91 426.03 435.26 433.01 443.23 449.29 451.86 -4.02%
EPS 69.04 72.04 69.40 65.56 66.92 67.84 59.27 10.71%
DPS 0.00 55.00 30.67 46.00 0.00 52.00 26.67 -
NAPS 6.716 6.769 6.8048 6.7553 6.9225 6.7217 6.5654 1.52%
Adjusted Per Share Value based on latest NOSH - 10,326,525
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 381.80 377.81 373.50 368.03 373.93 370.17 369.27 2.25%
EPS 62.04 62.34 59.55 55.72 56.46 55.89 48.43 17.96%
DPS 0.00 48.78 26.32 39.10 0.00 42.84 21.79 -
NAPS 6.0345 6.0029 5.8392 5.7416 5.8402 5.5379 5.3654 8.15%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 10.60 9.80 9.53 9.63 8.92 8.20 7.50 -
P/RPS 2.49 2.30 2.19 2.22 2.01 1.83 1.66 31.06%
P/EPS 15.35 13.94 13.73 14.69 13.33 12.09 12.65 13.77%
EY 6.51 7.17 7.28 6.81 7.50 8.27 7.90 -12.11%
DY 0.00 5.61 3.22 4.78 0.00 6.34 3.56 -
P/NAPS 1.58 1.45 1.40 1.43 1.29 1.22 1.14 24.33%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 28/02/18 30/11/17 30/08/17 25/05/17 23/02/17 24/11/16 -
Price 10.00 10.46 9.21 9.46 9.57 8.38 7.70 -
P/RPS 2.35 2.46 2.12 2.18 2.16 1.87 1.70 24.11%
P/EPS 14.48 14.88 13.27 14.43 14.30 12.35 12.99 7.51%
EY 6.90 6.72 7.54 6.93 6.99 8.10 7.70 -7.05%
DY 0.00 5.26 3.33 4.86 0.00 6.21 3.46 -
P/NAPS 1.49 1.55 1.35 1.40 1.38 1.25 1.17 17.50%

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
Post a Comment