[MAYBANK] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 50.62%
YoY- -0.73%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 18,120,333 9,184,358 35,712,006 26,050,309 17,116,136 8,356,765 33,250,777 -33.35%
PBT 4,392,496 2,242,013 9,111,583 6,680,597 4,454,602 2,207,788 8,869,594 -37.48%
Tax -1,059,126 -530,004 -2,200,540 -1,779,906 -1,201,277 -573,289 -2,098,261 -36.68%
NP 3,333,370 1,712,009 6,911,043 4,900,691 3,253,325 1,634,499 6,771,333 -37.73%
-
NP to SH 3,284,919 1,700,385 6,716,455 4,785,222 3,177,116 1,601,585 6,552,391 -36.97%
-
Tax Rate 24.11% 23.64% 24.15% 26.64% 26.97% 25.97% 23.66% -
Total Cost 14,786,963 7,472,349 28,800,963 21,149,618 13,862,811 6,722,266 26,479,444 -32.25%
-
Net Worth 55,584,729 55,545,910 51,490,705 49,185,098 47,949,877 48,182,123 44,873,374 15.38%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 2,251,229 - 5,163,019 2,159,964 2,144,888 - 4,625,318 -38.20%
Div Payout % 68.53% - 76.87% 45.14% 67.51% - 70.59% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 55,584,729 55,545,910 51,490,705 49,185,098 47,949,877 48,182,123 44,873,374 15.38%
NOSH 9,380,122 9,306,978 9,057,929 8,999,853 8,937,035 8,853,427 8,645,455 5.60%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 18.40% 18.64% 19.35% 18.81% 19.01% 19.56% 20.36% -
ROE 5.91% 3.06% 13.04% 9.73% 6.63% 3.32% 14.60% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 193.18 98.68 394.26 289.45 191.52 94.39 384.60 -36.89%
EPS 35.02 18.27 74.15 53.17 35.55 18.09 75.79 -40.31%
DPS 24.00 0.00 57.00 24.00 24.00 0.00 53.50 -41.48%
NAPS 5.9258 5.9682 5.6846 5.4651 5.3653 5.4422 5.1904 9.26%
Adjusted Per Share Value based on latest NOSH - 9,126,594
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 150.16 76.11 295.95 215.88 141.84 69.25 275.55 -33.35%
EPS 27.22 14.09 55.66 39.66 26.33 13.27 54.30 -36.97%
DPS 18.66 0.00 42.79 17.90 17.77 0.00 38.33 -38.19%
NAPS 4.6064 4.6031 4.2671 4.076 3.9737 3.9929 3.7187 15.38%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 9.14 9.33 9.17 9.96 9.83 9.68 9.94 -
P/RPS 4.73 9.45 2.33 3.44 5.13 10.26 2.58 49.96%
P/EPS 26.10 51.07 12.37 18.73 27.65 53.51 13.12 58.37%
EY 3.83 1.96 8.09 5.34 3.62 1.87 7.62 -36.86%
DY 2.63 0.00 6.22 2.41 2.44 0.00 5.38 -38.02%
P/NAPS 1.54 1.56 1.61 1.82 1.83 1.78 1.92 -13.70%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 26/02/15 26/11/14 28/08/14 29/05/14 27/02/14 -
Price 8.65 9.11 9.16 9.67 10.10 9.98 9.70 -
P/RPS 4.48 9.23 2.32 3.34 5.27 10.57 2.52 46.90%
P/EPS 24.70 49.86 12.35 18.19 28.41 55.17 12.80 55.18%
EY 4.05 2.01 8.09 5.50 3.52 1.81 7.81 -35.53%
DY 2.77 0.00 6.22 2.48 2.38 0.00 5.52 -36.93%
P/NAPS 1.46 1.53 1.61 1.77 1.88 1.83 1.87 -15.24%

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