[MAYBANK] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -13.0%
YoY- -14.45%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 12,233,912 11,785,637 11,245,611 11,052,259 9,661,697 8,269,164 7,802,582 7.78%
PBT 3,095,595 2,926,148 2,873,005 2,376,103 2,430,986 2,301,599 1,949,751 8.00%
Tax -644,795 -675,064 -422,932 -648,772 -420,634 -505,288 -411,890 7.75%
NP 2,450,800 2,251,084 2,450,073 1,727,331 2,010,352 1,796,311 1,537,861 8.07%
-
NP to SH 2,326,355 2,132,099 2,360,598 1,652,082 1,931,233 1,732,100 1,459,891 8.07%
-
Tax Rate 20.83% 23.07% 14.72% 27.30% 17.30% 21.95% 21.13% -
Total Cost 9,783,112 9,534,553 8,795,538 9,324,928 7,651,345 6,472,853 6,264,721 7.70%
-
Net Worth 75,330,108 72,420,516 68,422,732 61,131,868 52,907,406 45,915,689 42,237,634 10.11%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 3,535,898 3,423,632 3,257,401 2,901,783 3,071,358 2,742,344 2,785,789 4.05%
Div Payout % 151.99% 160.58% 137.99% 175.64% 159.04% 158.32% 190.82% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 75,330,108 72,420,516 68,422,732 61,131,868 52,907,406 45,915,689 42,237,634 10.11%
NOSH 11,049,682 10,782,745 10,179,378 9,672,611 9,307,146 8,846,271 8,441,786 4.58%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 20.03% 19.10% 21.79% 15.63% 20.81% 21.72% 19.71% -
ROE 3.09% 2.94% 3.45% 2.70% 3.65% 3.77% 3.46% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 110.72 110.16 110.47 114.26 103.81 93.48 92.43 3.05%
EPS 21.05 19.93 23.19 17.08 20.75 19.58 17.30 3.32%
DPS 32.00 32.00 32.00 30.00 33.00 31.00 33.00 -0.51%
NAPS 6.8174 6.769 6.7217 6.3201 5.6846 5.1904 5.0034 5.28%
Adjusted Per Share Value based on latest NOSH - 9,672,611
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 101.38 97.67 93.19 91.59 80.07 68.53 64.66 7.77%
EPS 19.28 17.67 19.56 13.69 16.00 14.35 12.10 8.06%
DPS 29.30 28.37 26.99 24.05 25.45 22.73 23.09 4.04%
NAPS 6.2427 6.0016 5.6703 5.0661 4.3845 3.8051 3.5003 10.11%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 9.50 9.80 8.20 8.40 9.17 9.94 9.20 -
P/RPS 8.58 8.90 7.42 7.35 8.83 10.63 9.95 -2.43%
P/EPS 45.12 49.18 35.36 49.18 44.19 50.77 53.20 -2.70%
EY 2.22 2.03 2.83 2.03 2.26 1.97 1.88 2.80%
DY 3.37 3.27 3.90 3.57 3.60 3.12 3.59 -1.04%
P/NAPS 1.39 1.45 1.22 1.33 1.61 1.92 1.84 -4.56%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 28/02/18 23/02/17 25/02/16 26/02/15 27/02/14 21/02/13 -
Price 9.55 10.46 8.38 8.64 9.16 9.70 8.93 -
P/RPS 8.63 9.50 7.59 7.56 8.82 10.38 9.66 -1.86%
P/EPS 45.36 52.49 36.14 50.59 44.14 49.54 51.64 -2.13%
EY 2.20 1.91 2.77 1.98 2.27 2.02 1.94 2.11%
DY 3.35 3.06 3.82 3.47 3.60 3.20 3.70 -1.64%
P/NAPS 1.40 1.55 1.25 1.37 1.61 1.87 1.78 -3.92%

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