[MAYBANK] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -79.13%
YoY- -16.09%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 44,657,902 33,412,291 22,123,819 11,182,403 40,556,371 29,504,112 18,120,333 81.95%
PBT 8,844,450 5,971,445 3,515,334 1,931,345 9,151,548 6,775,445 4,392,496 59.11%
Tax -1,880,558 -1,457,626 -865,131 -480,444 -2,165,160 -1,516,388 -1,059,126 46.37%
NP 6,963,892 4,513,819 2,650,203 1,450,901 6,986,388 5,259,057 3,333,370 63.05%
-
NP to SH 6,742,992 4,382,394 2,586,692 1,426,751 6,835,939 5,183,857 3,284,919 61.16%
-
Tax Rate 21.26% 24.41% 24.61% 24.88% 23.66% 22.38% 24.11% -
Total Cost 37,694,010 28,898,472 19,473,616 9,731,502 33,569,983 24,245,055 14,786,963 86.07%
-
Net Worth 66,810,691 64,729,290 62,033,595 61,977,906 59,980,310 58,981,695 55,584,729 12.98%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 5,168,567 1,971,830 1,958,873 - 5,124,818 2,262,869 2,251,229 73.59%
Div Payout % 76.65% 44.99% 75.73% - 74.97% 43.65% 68.53% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 66,810,691 64,729,290 62,033,595 61,977,906 59,980,310 58,981,695 55,584,729 12.98%
NOSH 9,939,552 9,859,153 9,794,365 9,745,566 9,490,405 9,428,623 9,380,122 3.91%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.59% 13.51% 11.98% 12.97% 17.23% 17.82% 18.40% -
ROE 10.09% 6.77% 4.17% 2.30% 11.40% 8.79% 5.91% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 449.29 338.90 225.88 114.74 427.34 312.92 193.18 75.09%
EPS 67.84 44.45 26.41 14.64 72.03 54.98 35.02 55.08%
DPS 52.00 20.00 20.00 0.00 54.00 24.00 24.00 67.04%
NAPS 6.7217 6.5654 6.3336 6.3596 6.3201 6.2556 5.9258 8.72%
Adjusted Per Share Value based on latest NOSH - 9,745,566
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 370.17 276.95 183.38 92.69 336.17 244.56 150.20 81.95%
EPS 55.89 36.33 21.44 11.83 56.66 42.97 27.23 61.15%
DPS 42.84 16.34 16.24 0.00 42.48 18.76 18.66 73.59%
NAPS 5.5379 5.3654 5.1419 5.1373 4.9717 4.8889 4.6074 12.98%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 8.20 7.50 8.14 9.02 8.40 8.56 9.14 -
P/RPS 1.83 2.21 3.60 7.86 1.97 2.74 4.73 -46.75%
P/EPS 12.09 16.87 30.82 61.61 11.66 15.57 26.10 -39.99%
EY 8.27 5.93 3.24 1.62 8.58 6.42 3.83 66.67%
DY 6.34 2.67 2.46 0.00 6.43 2.80 2.63 79.30%
P/NAPS 1.22 1.14 1.29 1.42 1.33 1.37 1.54 -14.32%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 25/08/16 27/05/16 25/02/16 26/11/15 27/08/15 -
Price 8.38 7.70 7.90 8.27 8.64 8.48 8.65 -
P/RPS 1.87 2.27 3.50 7.21 2.02 2.71 4.48 -43.99%
P/EPS 12.35 17.32 29.91 56.49 12.00 15.42 24.70 -36.87%
EY 8.10 5.77 3.34 1.77 8.34 6.48 4.05 58.40%
DY 6.21 2.60 2.53 0.00 6.25 2.83 2.77 70.87%
P/NAPS 1.25 1.17 1.25 1.30 1.37 1.36 1.46 -9.79%

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