[MAYBANK] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 40.36%
YoY- 2.5%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 45,580,310 44,657,902 40,556,371 35,712,006 33,250,777 31,227,230 23,741,282 11.47%
PBT 10,098,096 8,844,450 9,151,548 9,111,583 8,869,594 7,896,302 6,875,194 6.61%
Tax -2,301,222 -1,880,558 -2,165,160 -2,200,540 -2,098,261 -1,977,618 -1,753,611 4.62%
NP 7,796,874 6,963,892 6,986,388 6,911,043 6,771,333 5,918,684 5,121,583 7.24%
-
NP to SH 7,520,542 6,742,992 6,835,939 6,716,455 6,552,391 5,745,920 4,883,968 7.45%
-
Tax Rate 22.79% 21.26% 23.66% 24.15% 23.66% 25.04% 25.51% -
Total Cost 37,783,436 37,694,010 33,569,983 28,800,963 26,479,444 25,308,546 18,619,699 12.50%
-
Net Worth 72,420,516 66,810,691 59,980,310 51,490,705 44,873,374 39,422,461 33,847,812 13.50%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 5,884,367 5,168,567 5,124,818 5,163,019 4,625,318 5,137,661 5,103,099 2.40%
Div Payout % 78.24% 76.65% 74.97% 76.87% 70.59% 89.41% 104.49% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 72,420,516 66,810,691 59,980,310 51,490,705 44,873,374 39,422,461 33,847,812 13.50%
NOSH 10,782,745 9,939,552 9,490,405 9,057,929 8,645,455 7,904,094 7,504,558 6.22%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 17.11% 15.59% 17.23% 19.35% 20.36% 18.95% 21.57% -
ROE 10.38% 10.09% 11.40% 13.04% 14.60% 14.58% 14.43% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 426.03 449.29 427.34 394.26 384.60 395.08 316.36 5.08%
EPS 72.04 67.84 72.03 74.15 75.79 72.69 65.08 1.70%
DPS 55.00 52.00 54.00 57.00 53.50 65.00 68.00 -3.47%
NAPS 6.769 6.7217 6.3201 5.6846 5.1904 4.9876 4.5103 6.99%
Adjusted Per Share Value based on latest NOSH - 9,307,146
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 377.81 370.17 336.17 296.01 275.61 258.84 196.79 11.47%
EPS 62.34 55.89 56.66 55.67 54.31 47.63 40.48 7.45%
DPS 48.78 42.84 42.48 42.80 38.34 42.59 42.30 2.40%
NAPS 6.0029 5.5379 4.9717 4.268 3.7195 3.2677 2.8056 13.50%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 9.80 8.20 8.40 9.17 9.94 9.20 8.58 -
P/RPS 2.30 1.83 1.97 2.33 2.58 2.33 2.71 -2.69%
P/EPS 13.94 12.09 11.66 12.37 13.12 12.66 13.18 0.93%
EY 7.17 8.27 8.58 8.09 7.62 7.90 7.59 -0.94%
DY 5.61 6.34 6.43 6.22 5.38 7.07 7.93 -5.60%
P/NAPS 1.45 1.22 1.33 1.61 1.92 1.84 1.90 -4.40%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 23/02/17 25/02/16 26/02/15 27/02/14 21/02/13 23/02/12 -
Price 10.46 8.38 8.64 9.16 9.70 8.93 8.70 -
P/RPS 2.46 1.87 2.02 2.32 2.52 2.26 2.75 -1.83%
P/EPS 14.88 12.35 12.00 12.35 12.80 12.28 13.37 1.79%
EY 6.72 8.10 8.34 8.09 7.81 8.14 7.48 -1.76%
DY 5.26 6.21 6.25 6.22 5.52 7.28 7.82 -6.38%
P/NAPS 1.55 1.25 1.37 1.61 1.87 1.79 1.93 -3.58%

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