[MAYBANK] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 5.21%
YoY- 8.33%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 44,247,638 44,729,612 40,556,371 39,338,816 36,240,666 36,737,432 35,712,006 15.37%
PBT 7,030,668 7,725,380 9,151,548 9,033,926 8,784,992 8,968,052 9,111,583 -15.88%
Tax -1,730,262 -1,921,776 -2,165,160 -2,021,850 -2,118,252 -2,120,016 -2,200,540 -14.82%
NP 5,300,406 5,803,604 6,986,388 7,012,076 6,666,740 6,848,036 6,911,043 -16.22%
-
NP to SH 5,173,384 5,707,004 6,835,939 6,911,809 6,569,838 6,801,540 6,716,455 -15.98%
-
Tax Rate 24.61% 24.88% 23.66% 22.38% 24.11% 23.64% 24.15% -
Total Cost 38,947,232 38,926,008 33,569,983 32,326,740 29,573,926 29,889,396 28,800,963 22.30%
-
Net Worth 62,033,595 61,977,906 59,980,310 58,981,697 55,584,729 55,545,910 51,490,705 13.23%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 3,917,746 - 5,124,818 3,017,159 4,502,458 - 5,163,019 -16.82%
Div Payout % 75.73% - 74.97% 43.65% 68.53% - 76.87% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 62,033,595 61,977,906 59,980,310 58,981,697 55,584,729 55,545,910 51,490,705 13.23%
NOSH 9,794,365 9,745,566 9,490,405 9,428,623 9,380,122 9,306,978 9,057,929 5.35%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.98% 12.97% 17.23% 17.82% 18.40% 18.64% 19.35% -
ROE 8.34% 9.21% 11.40% 11.72% 11.82% 12.24% 13.04% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 451.77 458.97 427.34 417.23 386.36 394.73 394.26 9.51%
EPS 52.82 58.56 72.03 73.31 70.04 73.08 74.15 -20.25%
DPS 40.00 0.00 54.00 32.00 48.00 0.00 57.00 -21.04%
NAPS 6.3336 6.3596 6.3201 6.2556 5.9258 5.9682 5.6846 7.48%
Adjusted Per Share Value based on latest NOSH - 9,528,037
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 366.77 370.76 336.17 326.08 300.40 304.51 296.01 15.37%
EPS 42.88 47.30 56.66 57.29 54.46 56.38 55.67 -15.98%
DPS 32.47 0.00 42.48 25.01 37.32 0.00 42.80 -16.83%
NAPS 5.1419 5.1373 4.9717 4.8889 4.6074 4.6042 4.268 13.23%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 8.14 9.02 8.40 8.56 9.14 9.33 9.17 -
P/RPS 1.80 1.97 1.97 2.05 2.37 2.36 2.33 -15.81%
P/EPS 15.41 15.40 11.66 11.68 13.05 12.77 12.37 15.79%
EY 6.49 6.49 8.58 8.56 7.66 7.83 8.09 -13.67%
DY 4.91 0.00 6.43 3.74 5.25 0.00 6.22 -14.59%
P/NAPS 1.29 1.42 1.33 1.37 1.54 1.56 1.61 -13.74%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 27/05/16 25/02/16 26/11/15 27/08/15 28/05/15 26/02/15 -
Price 7.90 8.27 8.64 8.48 8.65 9.11 9.16 -
P/RPS 1.75 1.80 2.02 2.03 2.24 2.31 2.32 -17.15%
P/EPS 14.96 14.12 12.00 11.57 12.35 12.47 12.35 13.64%
EY 6.69 7.08 8.34 8.64 8.10 8.02 8.09 -11.90%
DY 5.06 0.00 6.25 3.77 5.55 0.00 6.22 -12.86%
P/NAPS 1.25 1.30 1.37 1.36 1.46 1.53 1.61 -15.53%

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