[MAYBANK] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -13.0%
YoY- -14.45%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 11,288,472 10,941,416 11,182,403 11,052,259 11,383,779 8,935,975 9,184,358 14.69%
PBT 2,456,111 1,583,989 1,931,345 2,376,103 2,382,949 2,150,483 2,242,013 6.25%
Tax -592,495 -384,687 -480,444 -648,772 -457,262 -529,122 -530,004 7.69%
NP 1,863,616 1,199,302 1,450,901 1,727,331 1,925,687 1,621,361 1,712,009 5.80%
-
NP to SH 1,795,702 1,159,941 1,426,751 1,652,082 1,898,938 1,584,534 1,700,385 3.69%
-
Tax Rate 24.12% 24.29% 24.88% 27.30% 19.19% 24.60% 23.64% -
Total Cost 9,424,856 9,742,114 9,731,502 9,324,928 9,458,092 7,314,614 7,472,349 16.68%
-
Net Worth 65,606,580 62,312,149 61,977,906 61,131,868 59,603,594 56,024,052 55,545,910 11.70%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 1,967,669 - 2,901,783 - 2,269,022 - -
Div Payout % - 169.64% - 175.64% - 143.20% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 65,606,580 62,312,149 61,977,906 61,131,868 59,603,594 56,024,052 55,545,910 11.70%
NOSH 9,992,777 9,838,346 9,745,566 9,672,611 9,528,037 9,454,260 9,306,978 4.84%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 16.51% 10.96% 12.97% 15.63% 16.92% 18.14% 18.64% -
ROE 2.74% 1.86% 2.30% 2.70% 3.19% 2.83% 3.06% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 112.97 111.21 114.74 114.26 119.48 94.52 98.68 9.40%
EPS 17.97 11.79 14.64 17.08 19.93 16.76 18.27 -1.09%
DPS 0.00 20.00 0.00 30.00 0.00 24.00 0.00 -
NAPS 6.5654 6.3336 6.3596 6.3201 6.2556 5.9258 5.9682 6.54%
Adjusted Per Share Value based on latest NOSH - 9,672,611
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 93.57 90.69 92.69 91.61 94.36 74.07 76.13 14.69%
EPS 14.88 9.61 11.83 13.69 15.74 13.13 14.09 3.69%
DPS 0.00 16.31 0.00 24.05 0.00 18.81 0.00 -
NAPS 5.4381 5.165 5.1373 5.0672 4.9405 4.6438 4.6042 11.70%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 7.50 8.14 9.02 8.40 8.56 9.14 9.33 -
P/RPS 6.64 7.32 7.86 7.35 7.16 9.67 9.45 -20.91%
P/EPS 41.74 69.04 61.61 49.18 42.95 54.53 51.07 -12.55%
EY 2.40 1.45 1.62 2.03 2.33 1.83 1.96 14.41%
DY 0.00 2.46 0.00 3.57 0.00 2.63 0.00 -
P/NAPS 1.14 1.29 1.42 1.33 1.37 1.54 1.56 -18.82%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 27/05/16 25/02/16 26/11/15 27/08/15 28/05/15 -
Price 7.70 7.90 8.27 8.64 8.48 8.65 9.11 -
P/RPS 6.82 7.10 7.21 7.56 7.10 9.15 9.23 -18.22%
P/EPS 42.85 67.01 56.49 50.59 42.55 51.61 49.86 -9.58%
EY 2.33 1.49 1.77 1.98 2.35 1.94 2.01 10.32%
DY 0.00 2.53 0.00 3.47 0.00 2.77 0.00 -
P/NAPS 1.17 1.25 1.30 1.37 1.36 1.46 1.53 -16.33%

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