[MAYBANK] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 15.4%
YoY- -1.36%
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 52,844,964 47,319,853 45,580,310 44,657,902 40,556,371 35,712,006 33,250,777 8.02%
PBT 11,013,880 10,901,346 10,098,096 8,844,450 9,151,548 9,111,583 8,869,594 3.67%
Tax -2,538,231 -2,545,410 -2,301,222 -1,880,558 -2,165,160 -2,200,540 -2,098,261 3.22%
NP 8,475,649 8,355,936 7,796,874 6,963,892 6,986,388 6,911,043 6,771,333 3.81%
-
NP to SH 8,198,074 8,113,260 7,520,542 6,742,992 6,835,939 6,716,455 6,552,391 3.80%
-
Tax Rate 23.05% 23.35% 22.79% 21.26% 23.66% 24.15% 23.66% -
Total Cost 44,369,315 38,963,917 37,783,436 37,694,010 33,569,983 28,800,963 26,479,444 8.97%
-
Net Worth 81,570,693 75,330,108 72,420,516 66,810,691 59,980,310 51,490,705 44,873,374 10.46%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 7,194,471 6,298,319 5,884,367 5,168,567 5,124,818 5,163,019 4,625,318 7.63%
Div Payout % 87.76% 77.63% 78.24% 76.65% 74.97% 76.87% 70.59% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 81,570,693 75,330,108 72,420,516 66,810,691 59,980,310 51,490,705 44,873,374 10.46%
NOSH 11,241,361 11,049,682 10,782,745 9,939,552 9,490,405 9,057,929 8,645,455 4.47%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 16.04% 17.66% 17.11% 15.59% 17.23% 19.35% 20.36% -
ROE 10.05% 10.77% 10.38% 10.09% 11.40% 13.04% 14.60% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 470.09 428.25 426.03 449.29 427.34 394.26 384.60 3.40%
EPS 73.45 74.20 72.04 67.84 72.03 74.15 75.79 -0.52%
DPS 64.00 57.00 55.00 52.00 54.00 57.00 53.50 3.03%
NAPS 7.2563 6.8174 6.769 6.7217 6.3201 5.6846 5.1904 5.74%
Adjusted Per Share Value based on latest NOSH - 10,179,378
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 437.93 392.14 377.73 370.08 336.09 295.95 275.55 8.02%
EPS 67.94 67.24 62.32 55.88 56.65 55.66 54.30 3.80%
DPS 59.62 52.19 48.76 42.83 42.47 42.79 38.33 7.63%
NAPS 6.7598 6.2427 6.0016 5.5367 4.9706 4.2671 3.7187 10.46%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 8.64 9.50 9.80 8.20 8.40 9.17 9.94 -
P/RPS 1.84 2.22 2.30 1.83 1.97 2.33 2.58 -5.47%
P/EPS 11.85 12.94 13.94 12.09 11.66 12.37 13.12 -1.68%
EY 8.44 7.73 7.17 8.27 8.58 8.09 7.62 1.71%
DY 7.41 6.00 5.61 6.34 6.43 6.22 5.38 5.47%
P/NAPS 1.19 1.39 1.45 1.22 1.33 1.61 1.92 -7.65%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 26/02/19 28/02/18 23/02/17 25/02/16 26/02/15 27/02/14 -
Price 8.51 9.55 10.46 8.38 8.64 9.16 9.70 -
P/RPS 1.81 2.23 2.46 1.87 2.02 2.32 2.52 -5.36%
P/EPS 11.67 13.01 14.88 12.35 12.00 12.35 12.80 -1.52%
EY 8.57 7.69 6.72 8.10 8.34 8.09 7.81 1.55%
DY 7.52 5.97 5.26 6.21 6.25 6.22 5.52 5.28%
P/NAPS 1.17 1.40 1.55 1.25 1.37 1.61 1.87 -7.51%

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