[MAYBANK] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -74.75%
YoY- 19.35%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 45,580,310 33,794,673 22,200,377 11,278,069 44,657,902 33,412,291 22,123,819 61.69%
PBT 10,098,096 7,171,948 4,493,561 2,249,070 8,844,450 5,971,445 3,515,334 101.68%
Tax -2,301,222 -1,626,158 -1,024,230 -503,966 -1,880,558 -1,457,626 -865,131 91.63%
NP 7,796,874 5,545,790 3,469,331 1,745,104 6,963,892 4,513,819 2,650,203 104.91%
-
NP to SH 7,520,542 5,388,443 3,361,237 1,702,797 6,742,992 4,382,394 2,586,692 103.30%
-
Tax Rate 22.79% 22.67% 22.79% 22.41% 21.26% 24.41% 24.61% -
Total Cost 37,783,436 28,248,883 18,731,046 9,532,965 37,694,010 28,898,472 19,473,616 55.37%
-
Net Worth 72,420,516 70,446,258 69,268,350 70,457,936 66,810,691 64,729,290 62,033,595 10.84%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 5,884,367 2,381,060 2,358,403 - 5,168,567 1,971,830 1,958,873 107.77%
Div Payout % 78.24% 44.19% 70.16% - 76.65% 44.99% 75.73% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 72,420,516 70,446,258 69,268,350 70,457,936 66,810,691 64,729,290 62,033,595 10.84%
NOSH 10,782,745 10,352,436 10,253,926 10,178,105 9,939,552 9,859,153 9,794,365 6.60%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 17.11% 16.41% 15.63% 15.47% 15.59% 13.51% 11.98% -
ROE 10.38% 7.65% 4.85% 2.42% 10.09% 6.77% 4.17% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 426.03 326.44 216.51 110.81 449.29 338.90 225.88 52.47%
EPS 72.04 52.05 32.78 16.73 67.84 44.45 26.41 94.86%
DPS 55.00 23.00 23.00 0.00 52.00 20.00 20.00 95.92%
NAPS 6.769 6.8048 6.7553 6.9225 6.7217 6.5654 6.3336 4.51%
Adjusted Per Share Value based on latest NOSH - 10,178,105
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 377.73 280.06 183.98 93.46 370.08 276.89 183.34 61.70%
EPS 62.32 44.65 27.85 14.11 55.88 36.32 21.44 103.27%
DPS 48.76 19.73 19.54 0.00 42.83 16.34 16.23 107.79%
NAPS 6.0016 5.8379 5.7403 5.8389 5.5367 5.3642 5.1408 10.84%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 9.80 9.53 9.63 8.92 8.20 7.50 8.14 -
P/RPS 2.30 2.92 4.45 8.05 1.83 2.21 3.60 -25.75%
P/EPS 13.94 18.31 29.38 53.32 12.09 16.87 30.82 -40.99%
EY 7.17 5.46 3.40 1.88 8.27 5.93 3.24 69.57%
DY 5.61 2.41 2.39 0.00 6.34 2.67 2.46 72.99%
P/NAPS 1.45 1.40 1.43 1.29 1.22 1.14 1.29 8.08%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 25/05/17 23/02/17 24/11/16 25/08/16 -
Price 10.46 9.21 9.46 9.57 8.38 7.70 7.90 -
P/RPS 2.46 2.82 4.37 8.64 1.87 2.27 3.50 -20.89%
P/EPS 14.88 17.69 28.86 57.20 12.35 17.32 29.91 -37.13%
EY 6.72 5.65 3.47 1.75 8.10 5.77 3.34 59.17%
DY 5.26 2.50 2.43 0.00 6.21 2.60 2.53 62.67%
P/NAPS 1.55 1.35 1.40 1.38 1.25 1.17 1.25 15.37%

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