[MAYBANK] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 39.57%
YoY- 11.53%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 51,030,965 52,844,964 47,319,853 45,580,310 44,657,902 40,556,371 35,712,006 6.12%
PBT 8,656,956 11,013,880 10,901,346 10,098,096 8,844,450 9,151,548 9,111,583 -0.84%
Tax -1,937,877 -2,538,231 -2,545,410 -2,301,222 -1,880,558 -2,165,160 -2,200,540 -2.09%
NP 6,719,079 8,475,649 8,355,936 7,796,874 6,963,892 6,986,388 6,911,043 -0.46%
-
NP to SH 6,481,219 8,198,074 8,113,260 7,520,542 6,742,992 6,835,939 6,716,455 -0.59%
-
Tax Rate 22.39% 23.05% 23.35% 22.79% 21.26% 23.66% 24.15% -
Total Cost 44,311,886 44,369,315 38,963,917 37,783,436 37,694,010 33,569,983 28,800,963 7.43%
-
Net Worth 84,436,116 81,570,693 75,330,108 72,420,516 66,810,691 59,980,310 51,490,705 8.58%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 5,845,508 7,194,471 6,298,319 5,884,367 5,168,567 5,124,818 5,163,019 2.08%
Div Payout % 90.19% 87.76% 77.63% 78.24% 76.65% 74.97% 76.87% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 84,436,116 81,570,693 75,330,108 72,420,516 66,810,691 59,980,310 51,490,705 8.58%
NOSH 11,241,361 11,241,361 11,049,682 10,782,745 9,939,552 9,490,405 9,057,929 3.66%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 13.17% 16.04% 17.66% 17.11% 15.59% 17.23% 19.35% -
ROE 7.68% 10.05% 10.77% 10.38% 10.09% 11.40% 13.04% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 453.96 470.09 428.25 426.03 449.29 427.34 394.26 2.37%
EPS 57.66 73.45 74.20 72.04 67.84 72.03 74.15 -4.10%
DPS 52.00 64.00 57.00 55.00 52.00 54.00 57.00 -1.51%
NAPS 7.5112 7.2563 6.8174 6.769 6.7217 6.3201 5.6846 4.74%
Adjusted Per Share Value based on latest NOSH - 10,782,745
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 422.99 438.03 392.23 377.81 370.17 336.17 296.01 6.12%
EPS 53.72 67.95 67.25 62.34 55.89 56.66 55.67 -0.59%
DPS 48.45 59.63 52.21 48.78 42.84 42.48 42.80 2.08%
NAPS 6.9988 6.7613 6.2441 6.0029 5.5379 4.9717 4.268 8.58%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 8.46 8.64 9.50 9.80 8.20 8.40 9.17 -
P/RPS 1.86 1.84 2.22 2.30 1.83 1.97 2.33 -3.68%
P/EPS 14.67 11.85 12.94 13.94 12.09 11.66 12.37 2.88%
EY 6.82 8.44 7.73 7.17 8.27 8.58 8.09 -2.80%
DY 6.15 7.41 6.00 5.61 6.34 6.43 6.22 -0.18%
P/NAPS 1.13 1.19 1.39 1.45 1.22 1.33 1.61 -5.72%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 26/02/19 28/02/18 23/02/17 25/02/16 26/02/15 -
Price 8.09 8.51 9.55 10.46 8.38 8.64 9.16 -
P/RPS 1.78 1.81 2.23 2.46 1.87 2.02 2.32 -4.31%
P/EPS 14.03 11.67 13.01 14.88 12.35 12.00 12.35 2.14%
EY 7.13 8.57 7.69 6.72 8.10 8.34 8.09 -2.08%
DY 6.43 7.52 5.97 5.26 6.21 6.25 6.22 0.55%
P/NAPS 1.08 1.17 1.40 1.55 1.25 1.37 1.61 -6.43%

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