[MAYBANK] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 12.95%
YoY- -15.46%
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 53,151,897 46,781,254 45,059,564 44,549,721 39,338,816 34,733,745 33,308,817 8.09%
PBT 10,333,701 10,407,668 9,562,597 7,961,926 9,033,926 8,907,462 8,757,326 2.79%
Tax -2,456,654 -2,534,153 -2,168,210 -1,943,501 -2,021,850 -2,373,208 -2,123,964 2.45%
NP 7,877,046 7,873,514 7,394,386 6,018,425 7,012,076 6,534,254 6,633,362 2.90%
-
NP to SH 7,665,258 7,715,873 7,184,590 5,843,192 6,911,809 6,380,296 6,427,054 2.97%
-
Tax Rate 23.77% 24.35% 22.67% 24.41% 22.38% 26.64% 24.25% -
Total Cost 45,274,850 38,907,740 37,665,177 38,531,296 32,326,740 28,199,490 26,675,454 9.21%
-
Net Worth 79,301,062 72,734,615 70,446,256 64,729,291 58,981,697 49,185,096 43,873,311 10.36%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 3,747,120 3,641,464 3,174,746 2,629,107 3,017,159 2,879,953 2,573,567 6.45%
Div Payout % 48.88% 47.19% 44.19% 44.99% 43.65% 45.14% 40.04% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 79,301,062 72,734,615 70,446,256 64,729,291 58,981,697 49,185,096 43,873,311 10.36%
NOSH 11,241,361 10,945,196 10,352,435 9,859,154 9,428,623 8,999,853 8,578,556 4.60%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 14.82% 16.83% 16.41% 13.51% 17.82% 18.81% 19.91% -
ROE 9.67% 10.61% 10.20% 9.03% 11.72% 12.97% 14.65% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 472.82 428.23 435.26 451.86 417.23 385.94 388.28 3.33%
EPS 68.84 70.83 69.40 59.27 73.31 70.89 74.92 -1.40%
DPS 33.33 33.33 30.67 26.67 32.00 32.00 30.00 1.76%
NAPS 7.0544 6.658 6.8048 6.5654 6.2556 5.4651 5.1143 5.50%
Adjusted Per Share Value based on latest NOSH - 9,992,777
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 440.47 387.68 373.41 369.19 326.00 287.84 276.03 8.09%
EPS 63.52 63.94 59.54 48.42 57.28 52.87 53.26 2.97%
DPS 31.05 30.18 26.31 21.79 25.00 23.87 21.33 6.45%
NAPS 6.5718 6.0276 5.8379 5.3642 4.8879 4.076 3.6358 10.36%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 8.51 9.79 9.53 7.50 8.56 9.96 9.84 -
P/RPS 1.80 2.29 2.19 1.66 2.05 2.58 2.53 -5.51%
P/EPS 12.48 13.86 13.73 12.65 11.68 14.05 13.13 -0.84%
EY 8.01 7.21 7.28 7.90 8.56 7.12 7.61 0.85%
DY 3.92 3.40 3.22 3.56 3.74 3.21 3.05 4.26%
P/NAPS 1.21 1.47 1.40 1.14 1.37 1.82 1.92 -7.40%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 29/11/18 30/11/17 24/11/16 26/11/15 26/11/14 21/11/13 -
Price 8.52 9.45 9.21 7.70 8.48 9.67 9.55 -
P/RPS 1.80 2.21 2.12 1.70 2.03 2.51 2.46 -5.07%
P/EPS 12.49 13.38 13.27 12.99 11.57 13.64 12.75 -0.34%
EY 8.00 7.47 7.54 7.70 8.64 7.33 7.85 0.31%
DY 3.91 3.53 3.33 3.46 3.77 3.31 3.14 3.72%
P/NAPS 1.21 1.42 1.35 1.17 1.36 1.77 1.87 -6.99%

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