[MAYBANK] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 60.31%
YoY- 22.96%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 23,024,391 11,515,335 45,580,310 33,794,673 22,200,377 11,278,069 44,657,902 -35.78%
PBT 5,166,241 2,556,668 10,098,096 7,171,948 4,493,561 2,249,070 8,844,450 -30.19%
Tax -1,271,823 -657,180 -2,301,222 -1,626,158 -1,024,230 -503,966 -1,880,558 -23.00%
NP 3,894,418 1,899,488 7,796,874 5,545,790 3,469,331 1,745,104 6,963,892 -32.19%
-
NP to SH 3,830,049 1,871,036 7,520,542 5,388,443 3,361,237 1,702,797 6,742,992 -31.48%
-
Tax Rate 24.62% 25.70% 22.79% 22.67% 22.79% 22.41% 21.26% -
Total Cost 19,129,973 9,615,847 37,783,436 28,248,883 18,731,046 9,532,965 37,694,010 -36.45%
-
Net Worth 71,853,940 72,802,528 72,420,516 70,446,258 69,268,350 70,457,936 66,810,691 4.98%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 2,730,054 - 5,884,367 2,381,060 2,358,403 - 5,168,567 -34.73%
Div Payout % 71.28% - 78.24% 44.19% 70.16% - 76.65% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 71,853,940 72,802,528 72,420,516 70,446,258 69,268,350 70,457,936 66,810,691 4.98%
NOSH 10,945,196 10,906,379 10,782,745 10,352,436 10,253,926 10,178,105 9,939,552 6.65%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 16.91% 16.50% 17.11% 16.41% 15.63% 15.47% 15.59% -
ROE 5.33% 2.57% 10.38% 7.65% 4.85% 2.42% 10.09% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 210.84 106.23 426.03 326.44 216.51 110.81 449.29 -39.69%
EPS 35.20 17.26 72.04 52.05 32.78 16.73 67.84 -35.50%
DPS 25.00 0.00 55.00 23.00 23.00 0.00 52.00 -38.71%
NAPS 6.5799 6.716 6.769 6.8048 6.7553 6.9225 6.7217 -1.41%
Adjusted Per Share Value based on latest NOSH - 10,207,482
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 190.85 95.45 377.81 280.12 184.02 93.48 370.17 -35.78%
EPS 31.75 15.51 62.34 44.66 27.86 14.11 55.89 -31.47%
DPS 22.63 0.00 48.78 19.74 19.55 0.00 42.84 -34.72%
NAPS 5.9559 6.0345 6.0029 5.8392 5.7416 5.8402 5.5379 4.98%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 9.00 10.60 9.80 9.53 9.63 8.92 8.20 -
P/RPS 4.27 9.98 2.30 2.92 4.45 8.05 1.83 76.19%
P/EPS 25.66 61.41 13.94 18.31 29.38 53.32 12.09 65.38%
EY 3.90 1.63 7.17 5.46 3.40 1.88 8.27 -39.49%
DY 2.78 0.00 5.61 2.41 2.39 0.00 6.34 -42.37%
P/NAPS 1.37 1.58 1.45 1.40 1.43 1.29 1.22 8.06%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 28/05/18 28/02/18 30/11/17 30/08/17 25/05/17 23/02/17 -
Price 9.96 10.00 10.46 9.21 9.46 9.57 8.38 -
P/RPS 4.72 9.41 2.46 2.82 4.37 8.64 1.87 85.69%
P/EPS 28.40 57.94 14.88 17.69 28.86 57.20 12.35 74.48%
EY 3.52 1.73 6.72 5.65 3.47 1.75 8.10 -42.71%
DY 2.51 0.00 5.26 2.50 2.43 0.00 6.21 -45.42%
P/NAPS 1.51 1.49 1.55 1.35 1.40 1.38 1.25 13.46%

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