[MAYBANK] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 19.84%
YoY- 18.09%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 10,941,416 11,182,403 11,052,259 11,383,779 8,935,975 9,184,358 9,661,697 8.65%
PBT 1,583,989 1,931,345 2,376,103 2,382,949 2,150,483 2,242,013 2,430,986 -24.86%
Tax -384,687 -480,444 -648,772 -457,262 -529,122 -530,004 -420,634 -5.78%
NP 1,199,302 1,450,901 1,727,331 1,925,687 1,621,361 1,712,009 2,010,352 -29.15%
-
NP to SH 1,159,941 1,426,751 1,652,082 1,898,938 1,584,534 1,700,385 1,931,233 -28.83%
-
Tax Rate 24.29% 24.88% 27.30% 19.19% 24.60% 23.64% 17.30% -
Total Cost 9,742,114 9,731,502 9,324,928 9,458,092 7,314,614 7,472,349 7,651,345 17.49%
-
Net Worth 62,312,149 61,977,906 61,131,868 59,603,594 56,024,052 55,545,910 52,907,406 11.53%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 1,967,669 - 2,901,783 - 2,269,022 - 3,071,358 -25.70%
Div Payout % 169.64% - 175.64% - 143.20% - 159.04% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 62,312,149 61,977,906 61,131,868 59,603,594 56,024,052 55,545,910 52,907,406 11.53%
NOSH 9,838,346 9,745,566 9,672,611 9,528,037 9,454,260 9,306,978 9,307,146 3.77%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.96% 12.97% 15.63% 16.92% 18.14% 18.64% 20.81% -
ROE 1.86% 2.30% 2.70% 3.19% 2.83% 3.06% 3.65% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 111.21 114.74 114.26 119.48 94.52 98.68 103.81 4.70%
EPS 11.79 14.64 17.08 19.93 16.76 18.27 20.75 -31.42%
DPS 20.00 0.00 30.00 0.00 24.00 0.00 33.00 -28.40%
NAPS 6.3336 6.3596 6.3201 6.2556 5.9258 5.9682 5.6846 7.48%
Adjusted Per Share Value based on latest NOSH - 9,528,037
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 90.67 92.67 91.59 94.34 74.05 76.11 80.07 8.64%
EPS 9.61 11.82 13.69 15.74 13.13 14.09 16.00 -28.83%
DPS 16.31 0.00 24.05 0.00 18.80 0.00 25.45 -25.68%
NAPS 5.1639 5.1362 5.0661 4.9394 4.6428 4.6031 4.3845 11.53%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 8.14 9.02 8.40 8.56 9.14 9.33 9.17 -
P/RPS 7.32 7.86 7.35 7.16 9.67 9.45 8.83 -11.76%
P/EPS 69.04 61.61 49.18 42.95 54.53 51.07 44.19 34.67%
EY 1.45 1.62 2.03 2.33 1.83 1.96 2.26 -25.63%
DY 2.46 0.00 3.57 0.00 2.63 0.00 3.60 -22.43%
P/NAPS 1.29 1.42 1.33 1.37 1.54 1.56 1.61 -13.74%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 27/05/16 25/02/16 26/11/15 27/08/15 28/05/15 26/02/15 -
Price 7.90 8.27 8.64 8.48 8.65 9.11 9.16 -
P/RPS 7.10 7.21 7.56 7.10 9.15 9.23 8.82 -13.47%
P/EPS 67.01 56.49 50.59 42.55 51.61 49.86 44.14 32.12%
EY 1.49 1.77 1.98 2.35 1.94 2.01 2.27 -24.49%
DY 2.53 0.00 3.47 0.00 2.77 0.00 3.60 -20.97%
P/NAPS 1.25 1.30 1.37 1.36 1.46 1.53 1.61 -15.53%

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