[MAYBANK] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 53.87%
YoY- -1.36%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 33,794,673 22,200,377 11,278,069 44,657,902 33,412,291 22,123,819 11,182,403 108.88%
PBT 7,171,948 4,493,561 2,249,070 8,844,450 5,971,445 3,515,334 1,931,345 139.60%
Tax -1,626,158 -1,024,230 -503,966 -1,880,558 -1,457,626 -865,131 -480,444 125.26%
NP 5,545,790 3,469,331 1,745,104 6,963,892 4,513,819 2,650,203 1,450,901 144.26%
-
NP to SH 5,388,443 3,361,237 1,702,797 6,742,992 4,382,394 2,586,692 1,426,751 142.32%
-
Tax Rate 22.67% 22.79% 22.41% 21.26% 24.41% 24.61% 24.88% -
Total Cost 28,248,883 18,731,046 9,532,965 37,694,010 28,898,472 19,473,616 9,731,502 103.36%
-
Net Worth 70,446,258 69,268,350 70,457,936 66,810,691 64,729,290 62,033,595 61,977,906 8.90%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 2,381,060 2,358,403 - 5,168,567 1,971,830 1,958,873 - -
Div Payout % 44.19% 70.16% - 76.65% 44.99% 75.73% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 70,446,258 69,268,350 70,457,936 66,810,691 64,729,290 62,033,595 61,977,906 8.90%
NOSH 10,352,436 10,253,926 10,178,105 9,939,552 9,859,153 9,794,365 9,745,566 4.10%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 16.41% 15.63% 15.47% 15.59% 13.51% 11.98% 12.97% -
ROE 7.65% 4.85% 2.42% 10.09% 6.77% 4.17% 2.30% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 326.44 216.51 110.81 449.29 338.90 225.88 114.74 100.65%
EPS 52.05 32.78 16.73 67.84 44.45 26.41 14.64 132.76%
DPS 23.00 23.00 0.00 52.00 20.00 20.00 0.00 -
NAPS 6.8048 6.7553 6.9225 6.7217 6.5654 6.3336 6.3596 4.60%
Adjusted Per Share Value based on latest NOSH - 10,179,378
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 280.06 183.98 93.46 370.08 276.89 183.34 92.67 108.88%
EPS 44.65 27.85 14.11 55.88 36.32 21.44 11.82 142.35%
DPS 19.73 19.54 0.00 42.83 16.34 16.23 0.00 -
NAPS 5.8379 5.7403 5.8389 5.5367 5.3642 5.1408 5.1362 8.90%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 9.53 9.63 8.92 8.20 7.50 8.14 9.02 -
P/RPS 2.92 4.45 8.05 1.83 2.21 3.60 7.86 -48.29%
P/EPS 18.31 29.38 53.32 12.09 16.87 30.82 61.61 -55.43%
EY 5.46 3.40 1.88 8.27 5.93 3.24 1.62 124.62%
DY 2.41 2.39 0.00 6.34 2.67 2.46 0.00 -
P/NAPS 1.40 1.43 1.29 1.22 1.14 1.29 1.42 -0.94%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 25/05/17 23/02/17 24/11/16 25/08/16 27/05/16 -
Price 9.21 9.46 9.57 8.38 7.70 7.90 8.27 -
P/RPS 2.82 4.37 8.64 1.87 2.27 3.50 7.21 -46.48%
P/EPS 17.69 28.86 57.20 12.35 17.32 29.91 56.49 -53.85%
EY 5.65 3.47 1.75 8.10 5.77 3.34 1.77 116.64%
DY 2.50 2.43 0.00 6.21 2.60 2.53 0.00 -
P/NAPS 1.35 1.40 1.38 1.25 1.17 1.25 1.30 2.54%

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