[MAYBANK] YoY 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- 20.09%
YoY- 11.5%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 11,785,637 11,245,611 11,052,259 9,661,697 8,269,164 7,802,582 6,737,418 9.75%
PBT 2,926,148 2,873,005 2,376,103 2,430,986 2,301,599 1,949,751 1,730,607 9.13%
Tax -675,064 -422,932 -648,772 -420,634 -505,288 -411,890 -414,698 8.45%
NP 2,251,084 2,450,073 1,727,331 2,010,352 1,796,311 1,537,861 1,315,909 9.35%
-
NP to SH 2,132,099 2,360,598 1,652,082 1,931,233 1,732,100 1,459,891 1,259,005 9.16%
-
Tax Rate 23.07% 14.72% 27.30% 17.30% 21.95% 21.13% 23.96% -
Total Cost 9,534,553 8,795,538 9,324,928 7,651,345 6,472,853 6,264,721 5,421,509 9.85%
-
Net Worth 72,420,516 68,422,732 61,131,868 52,907,406 45,915,689 42,237,634 32,966,670 14.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 3,423,632 3,257,401 2,901,783 3,071,358 2,742,344 2,785,789 2,710,827 3.96%
Div Payout % 160.58% 137.99% 175.64% 159.04% 158.32% 190.82% 215.32% -
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 68,422,732 61,131,868 52,907,406 45,915,689 42,237,634 32,966,670 14.00%
NOSH 10,782,745 10,179,378 9,672,611 9,307,146 8,846,271 8,441,786 7,530,075 6.16%
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 19.10% 21.79% 15.63% 20.81% 21.72% 19.71% 19.53% -
ROE 2.94% 3.45% 2.70% 3.65% 3.77% 3.46% 3.82% -
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 110.16 110.47 114.26 103.81 93.48 92.43 89.47 3.52%
EPS 19.93 23.19 17.08 20.75 19.58 17.30 16.72 2.96%
DPS 32.00 32.00 30.00 33.00 31.00 33.00 36.00 -1.94%
NAPS 6.769 6.7217 6.3201 5.6846 5.1904 5.0034 4.378 7.52%
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 97.69 93.21 91.61 80.09 68.54 64.68 55.85 9.75%
EPS 17.67 19.57 13.69 16.01 14.36 12.10 10.44 9.15%
DPS 28.38 27.00 24.05 25.46 22.73 23.09 22.47 3.96%
NAPS 6.0029 5.6715 5.0672 4.3855 3.8059 3.501 2.7326 14.00%
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 8.90 7.42 7.35 8.83 10.63 9.95 9.59 -1.23%
P/EPS 49.18 35.36 49.18 44.19 50.77 53.20 51.32 -0.70%
EY 2.03 2.83 2.03 2.26 1.97 1.88 1.95 0.67%
DY 3.27 3.90 3.57 3.60 3.12 3.59 4.20 -4.08%
P/NAPS 1.45 1.22 1.33 1.61 1.92 1.84 1.96 -4.89%
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 9.50 7.59 7.56 8.82 10.38 9.66 9.72 -0.38%
P/EPS 52.49 36.14 50.59 44.14 49.54 51.64 52.03 0.14%
EY 1.91 2.77 1.98 2.27 2.02 1.94 1.92 -0.08%
DY 3.06 3.82 3.47 3.60 3.20 3.70 4.14 -4.90%
P/NAPS 1.55 1.25 1.37 1.61 1.87 1.78 1.99 -4.07%

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