[MAYBANK] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 19.84%
YoY- 18.09%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 12,061,550 11,594,296 11,288,472 11,383,779 8,934,173 8,276,239 8,006,093 7.06%
PBT 2,639,510 2,678,387 2,456,111 2,382,949 2,225,995 2,352,419 2,025,511 4.50%
Tax -628,792 -601,928 -592,495 -457,262 -578,629 -558,602 -490,459 4.22%
NP 2,010,718 2,076,459 1,863,616 1,925,687 1,647,366 1,793,817 1,535,052 4.59%
-
NP to SH 1,956,856 2,027,206 1,795,702 1,898,938 1,608,106 1,746,343 1,501,242 4.51%
-
Tax Rate 23.82% 22.47% 24.12% 19.19% 25.99% 23.75% 24.21% -
Total Cost 10,050,832 9,517,837 9,424,856 9,458,092 7,286,807 6,482,422 6,471,041 7.61%
-
Net Worth 72,734,615 69,459,874 65,606,580 59,603,594 49,877,749 44,545,246 37,136,383 11.84%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 72,734,615 69,459,874 65,606,580 59,603,594 49,877,749 44,545,246 37,136,383 11.84%
NOSH 10,945,196 10,207,482 9,992,777 9,528,037 9,126,594 8,709,940 7,852,903 5.68%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 16.67% 17.91% 16.51% 16.92% 18.44% 21.67% 19.17% -
ROE 2.69% 2.92% 2.74% 3.19% 3.22% 3.92% 4.04% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 110.41 113.59 112.97 119.48 97.89 95.02 101.95 1.33%
EPS 17.91 19.86 17.97 19.93 17.62 20.05 19.14 -1.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.658 6.8048 6.5654 6.2556 5.4651 5.1143 4.729 5.86%
Adjusted Per Share Value based on latest NOSH - 9,528,037
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 99.96 96.08 93.55 94.34 74.04 68.59 66.35 7.06%
EPS 16.22 16.80 14.88 15.74 13.33 14.47 12.44 4.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0276 5.7562 5.4369 4.9394 4.1334 3.6915 3.0775 11.84%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 9.79 9.53 7.50 8.56 9.96 9.84 9.01 -
P/RPS 8.87 8.39 6.64 7.16 10.17 10.36 8.84 0.05%
P/EPS 54.65 47.99 41.74 42.95 56.53 49.08 47.13 2.49%
EY 1.83 2.08 2.40 2.33 1.77 2.04 2.12 -2.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.40 1.14 1.37 1.82 1.92 1.91 -4.26%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 30/11/17 24/11/16 26/11/15 26/11/14 21/11/13 09/11/12 -
Price 9.45 9.21 7.70 8.48 9.67 9.55 9.02 -
P/RPS 8.56 8.11 6.82 7.10 9.88 10.05 8.85 -0.55%
P/EPS 52.76 46.37 42.85 42.55 54.88 47.63 47.18 1.87%
EY 1.90 2.16 2.33 2.35 1.82 2.10 2.12 -1.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.35 1.17 1.36 1.77 1.87 1.91 -4.81%

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