[MAYBANK] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 50.62%
YoY- -0.73%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 33,794,673 33,412,291 29,504,112 26,050,309 24,981,613 23,804,109 16,923,426 12.20%
PBT 7,171,948 5,971,445 6,775,445 6,680,597 6,567,995 5,946,551 5,144,587 5.68%
Tax -1,626,158 -1,457,626 -1,516,388 -1,779,906 -1,592,973 -1,565,728 -1,338,913 3.28%
NP 5,545,790 4,513,819 5,259,057 4,900,691 4,975,022 4,380,823 3,805,674 6.47%
-
NP to SH 5,388,443 4,382,394 5,183,857 4,785,222 4,820,291 4,286,029 3,624,963 6.82%
-
Tax Rate 22.67% 24.41% 22.38% 26.64% 24.25% 26.33% 26.03% -
Total Cost 28,248,883 28,898,472 24,245,055 21,149,618 20,006,591 19,423,286 13,117,752 13.62%
-
Net Worth 70,446,258 64,729,290 58,981,695 49,185,098 43,873,311 36,578,140 29,916,045 15.32%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 2,381,060 1,971,830 2,262,869 2,159,964 1,930,175 2,475,154 2,393,283 -0.08%
Div Payout % 44.19% 44.99% 43.65% 45.14% 40.04% 57.75% 66.02% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 70,446,258 64,729,290 58,981,695 49,185,098 43,873,311 36,578,140 29,916,045 15.32%
NOSH 10,352,436 9,859,153 9,428,623 8,999,853 8,578,556 7,734,857 7,479,011 5.56%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 16.41% 13.51% 17.82% 18.81% 19.91% 18.40% 22.49% -
ROE 7.65% 6.77% 8.79% 9.73% 10.99% 11.72% 12.12% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 326.44 338.90 312.92 289.45 291.21 307.75 226.28 6.29%
EPS 52.05 44.45 54.98 53.17 56.19 55.45 48.47 1.19%
DPS 23.00 20.00 24.00 24.00 22.50 32.00 32.00 -5.35%
NAPS 6.8048 6.5654 6.2556 5.4651 5.1143 4.729 4.00 9.25%
Adjusted Per Share Value based on latest NOSH - 9,126,594
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 280.06 276.89 244.50 215.88 207.03 197.27 140.25 12.20%
EPS 44.65 36.32 42.96 39.66 39.95 35.52 30.04 6.82%
DPS 19.73 16.34 18.75 17.90 16.00 20.51 19.83 -0.08%
NAPS 5.8379 5.3642 4.8879 4.076 3.6358 3.0313 2.4792 15.32%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 9.53 7.50 8.56 9.96 9.84 9.01 8.00 -
P/RPS 2.92 2.21 2.74 3.44 3.38 2.93 3.54 -3.15%
P/EPS 18.31 16.87 15.57 18.73 17.51 16.26 16.51 1.73%
EY 5.46 5.93 6.42 5.34 5.71 6.15 6.06 -1.72%
DY 2.41 2.67 2.80 2.41 2.29 3.55 4.00 -8.09%
P/NAPS 1.40 1.14 1.37 1.82 1.92 1.91 2.00 -5.76%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 24/11/16 26/11/15 26/11/14 21/11/13 09/11/12 14/11/11 -
Price 9.21 7.70 8.48 9.67 9.55 9.02 8.25 -
P/RPS 2.82 2.27 2.71 3.34 3.28 2.93 3.65 -4.20%
P/EPS 17.69 17.32 15.42 18.19 17.00 16.28 17.02 0.64%
EY 5.65 5.77 6.48 5.50 5.88 6.14 5.87 -0.63%
DY 2.50 2.60 2.83 2.48 2.36 3.55 3.88 -7.05%
P/NAPS 1.35 1.17 1.36 1.77 1.87 1.91 2.06 -6.79%

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