[MAYBANK] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 31.46%
YoY- 42.89%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 12,981,041 12,233,912 11,785,637 11,245,611 11,052,259 9,661,697 8,269,164 7.80%
PBT 3,263,604 3,095,595 2,926,148 2,873,005 2,376,103 2,430,986 2,301,599 5.99%
Tax -695,740 -644,795 -675,064 -422,932 -648,772 -420,634 -505,288 5.47%
NP 2,567,864 2,450,800 2,251,084 2,450,073 1,727,331 2,010,352 1,796,311 6.13%
-
NP to SH 2,449,130 2,326,355 2,132,099 2,360,598 1,652,082 1,931,233 1,732,100 5.94%
-
Tax Rate 21.32% 20.83% 23.07% 14.72% 27.30% 17.30% 21.95% -
Total Cost 10,413,177 9,783,112 9,534,553 8,795,538 9,324,928 7,651,345 6,472,853 8.24%
-
Net Worth 81,570,693 75,330,108 72,420,516 68,422,732 61,131,868 52,907,406 45,915,689 10.04%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 4,384,131 3,535,898 3,423,632 3,257,401 2,901,783 3,071,358 2,742,344 8.12%
Div Payout % 179.01% 151.99% 160.58% 137.99% 175.64% 159.04% 158.32% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 81,570,693 75,330,108 72,420,516 68,422,732 61,131,868 52,907,406 45,915,689 10.04%
NOSH 11,241,361 11,049,682 10,782,745 10,179,378 9,672,611 9,307,146 8,846,271 4.07%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 19.78% 20.03% 19.10% 21.79% 15.63% 20.81% 21.72% -
ROE 3.00% 3.09% 2.94% 3.45% 2.70% 3.65% 3.77% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 115.48 110.72 110.16 110.47 114.26 103.81 93.48 3.58%
EPS 21.79 21.05 19.93 23.19 17.08 20.75 19.58 1.79%
DPS 39.00 32.00 32.00 32.00 30.00 33.00 31.00 3.89%
NAPS 7.2563 6.8174 6.769 6.7217 6.3201 5.6846 5.1904 5.74%
Adjusted Per Share Value based on latest NOSH - 10,179,378
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 107.58 101.38 97.67 93.19 91.59 80.07 68.53 7.80%
EPS 20.30 19.28 17.67 19.56 13.69 16.00 14.35 5.94%
DPS 36.33 29.30 28.37 26.99 24.05 25.45 22.73 8.12%
NAPS 6.7598 6.2427 6.0016 5.6703 5.0661 4.3845 3.8051 10.04%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 8.64 9.50 9.80 8.20 8.40 9.17 9.94 -
P/RPS 7.48 8.58 8.90 7.42 7.35 8.83 10.63 -5.68%
P/EPS 39.66 45.12 49.18 35.36 49.18 44.19 50.77 -4.03%
EY 2.52 2.22 2.03 2.83 2.03 2.26 1.97 4.18%
DY 4.51 3.37 3.27 3.90 3.57 3.60 3.12 6.33%
P/NAPS 1.19 1.39 1.45 1.22 1.33 1.61 1.92 -7.65%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 26/02/19 28/02/18 23/02/17 25/02/16 26/02/15 27/02/14 -
Price 8.51 9.55 10.46 8.38 8.64 9.16 9.70 -
P/RPS 7.37 8.63 9.50 7.59 7.56 8.82 10.38 -5.54%
P/EPS 39.06 45.36 52.49 36.14 50.59 44.14 49.54 -3.88%
EY 2.56 2.20 1.91 2.77 1.98 2.27 2.02 4.02%
DY 4.58 3.35 3.06 3.82 3.47 3.60 3.20 6.15%
P/NAPS 1.17 1.40 1.55 1.25 1.37 1.61 1.87 -7.51%

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