[MAYBANK] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 14.04%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Revenue 44,657,902 40,556,371 35,712,006 33,250,777 31,227,230 23,741,282 18,560,232 14.43%
PBT 8,844,450 9,151,548 9,111,583 8,869,594 7,896,302 6,875,194 5,370,408 7.96%
Tax -1,880,558 -2,165,160 -2,200,540 -2,098,261 -1,977,618 -1,753,611 -1,401,958 4.61%
NP 6,963,892 6,986,388 6,911,043 6,771,333 5,918,684 5,121,583 3,968,450 9.02%
-
NP to SH 6,742,992 6,835,939 6,716,455 6,552,391 5,745,920 4,883,968 3,818,167 9.12%
-
Tax Rate 21.26% 23.66% 24.15% 23.66% 25.04% 25.51% 26.11% -
Total Cost 37,694,010 33,569,983 28,800,963 26,479,444 25,308,546 18,619,699 14,591,782 15.69%
-
Net Worth 66,810,691 59,980,310 51,490,705 44,873,374 39,422,461 33,847,812 27,879,557 14.36%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Div 5,168,567 5,124,818 5,163,019 4,625,318 5,137,661 5,103,099 3,893,199 4.44%
Div Payout % 76.65% 74.97% 76.87% 70.59% 89.41% 104.49% 101.97% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Net Worth 66,810,691 59,980,310 51,490,705 44,873,374 39,422,461 33,847,812 27,879,557 14.36%
NOSH 9,939,552 9,490,405 9,057,929 8,645,455 7,904,094 7,504,558 7,078,544 5.35%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
NP Margin 15.59% 17.23% 19.35% 20.36% 18.95% 21.57% 21.38% -
ROE 10.09% 11.40% 13.04% 14.60% 14.58% 14.43% 13.70% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 449.29 427.34 394.26 384.60 395.08 316.36 262.20 8.62%
EPS 67.84 72.03 74.15 75.79 72.69 65.08 53.94 3.58%
DPS 52.00 54.00 57.00 53.50 65.00 68.00 55.00 -0.85%
NAPS 6.7217 6.3201 5.6846 5.1904 4.9876 4.5103 3.9386 8.55%
Adjusted Per Share Value based on latest NOSH - 8,846,271
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 370.08 336.09 295.95 275.55 258.78 196.75 153.81 14.43%
EPS 55.88 56.65 55.66 54.30 47.62 40.47 31.64 9.13%
DPS 42.83 42.47 42.79 38.33 42.58 42.29 32.26 4.44%
NAPS 5.5367 4.9706 4.2671 3.7187 3.267 2.805 2.3104 14.36%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/06/10 -
Price 8.20 8.40 9.17 9.94 9.20 8.58 7.56 -
P/RPS 1.83 1.97 2.33 2.58 2.33 2.71 2.88 -6.72%
P/EPS 12.09 11.66 12.37 13.12 12.66 13.18 14.02 -2.24%
EY 8.27 8.58 8.09 7.62 7.90 7.59 7.13 2.30%
DY 6.34 6.43 6.22 5.38 7.07 7.93 7.28 -2.10%
P/NAPS 1.22 1.33 1.61 1.92 1.84 1.90 1.92 -6.72%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 23/02/17 25/02/16 26/02/15 27/02/14 21/02/13 23/02/12 20/08/10 -
Price 8.38 8.64 9.16 9.70 8.93 8.70 8.13 -
P/RPS 1.87 2.02 2.32 2.52 2.26 2.75 3.10 -7.47%
P/EPS 12.35 12.00 12.35 12.80 12.28 13.37 15.07 -3.01%
EY 8.10 8.34 8.09 7.81 8.14 7.48 6.63 3.12%
DY 6.21 6.25 6.22 5.52 7.28 7.82 6.77 -1.31%
P/NAPS 1.25 1.37 1.61 1.87 1.79 1.93 2.06 -7.38%

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