[MAYBANK] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -16.51%
YoY- -16.09%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 51,905,900 46,061,340 45,112,276 44,729,612 36,737,432 33,427,060 32,467,228 8.13%
PBT 9,801,724 10,226,672 8,996,280 7,725,380 8,968,052 8,831,152 8,506,904 2.38%
Tax -2,302,456 -2,628,720 -2,015,864 -1,921,776 -2,120,016 -2,293,156 -2,273,724 0.20%
NP 7,499,268 7,597,952 6,980,416 5,803,604 6,848,036 6,537,996 6,233,180 3.12%
-
NP to SH 7,237,056 7,484,144 6,811,188 5,707,004 6,801,540 6,406,340 6,024,856 3.10%
-
Tax Rate 23.49% 25.70% 22.41% 24.88% 23.64% 25.97% 26.73% -
Total Cost 44,406,632 38,463,388 38,131,860 38,926,008 29,889,396 26,889,064 26,234,048 9.16%
-
Net Worth 78,200,815 72,802,528 70,457,936 61,977,906 55,545,910 48,182,123 43,343,055 10.33%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 78,200,815 72,802,528 70,457,936 61,977,906 55,545,910 48,182,123 43,343,055 10.33%
NOSH 11,049,682 10,906,379 10,178,105 9,745,566 9,306,978 8,853,427 8,428,729 4.61%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 14.45% 16.50% 15.47% 12.97% 18.64% 19.56% 19.20% -
ROE 9.25% 10.28% 9.67% 9.21% 12.24% 13.30% 13.90% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 469.75 424.91 443.23 458.97 394.73 377.56 385.20 3.36%
EPS 65.48 69.04 66.92 58.56 73.08 72.36 71.48 -1.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.0772 6.716 6.9225 6.3596 5.9682 5.4422 5.1423 5.46%
Adjusted Per Share Value based on latest NOSH - 9,745,566
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 430.15 381.71 373.85 370.68 304.45 277.01 269.06 8.13%
EPS 59.97 62.02 56.44 47.29 56.37 53.09 49.93 3.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4806 6.0332 5.8389 5.1362 4.6031 3.9929 3.5919 10.33%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 9.27 10.60 8.92 9.02 9.33 9.68 9.35 -
P/RPS 1.97 2.49 2.01 1.97 2.36 2.56 2.43 -3.43%
P/EPS 14.15 15.35 13.33 15.40 12.77 13.38 13.08 1.31%
EY 7.07 6.51 7.50 6.49 7.83 7.48 7.64 -1.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.58 1.29 1.42 1.56 1.78 1.82 -5.33%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 28/05/18 25/05/17 27/05/16 28/05/15 29/05/14 23/05/13 -
Price 8.97 10.00 9.57 8.27 9.11 9.98 10.08 -
P/RPS 1.91 2.35 2.16 1.80 2.31 2.64 2.62 -5.12%
P/EPS 13.70 14.48 14.30 14.12 12.47 13.79 14.10 -0.47%
EY 7.30 6.90 6.99 7.08 8.02 7.25 7.09 0.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.49 1.38 1.30 1.53 1.83 1.96 -6.97%

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