[MAYBANK] YoY Quarter Result on 31-Mar-2015 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -11.95%
YoY- 6.17%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 11,515,335 11,278,069 11,182,403 9,184,358 8,356,765 8,116,807 7,872,919 6.53%
PBT 2,556,668 2,249,070 1,931,345 2,242,013 2,207,788 2,126,726 1,894,572 5.11%
Tax -657,180 -503,966 -480,444 -530,004 -573,289 -568,431 -528,902 3.68%
NP 1,899,488 1,745,104 1,450,901 1,712,009 1,634,499 1,558,295 1,365,670 5.65%
-
NP to SH 1,871,036 1,702,797 1,426,751 1,700,385 1,601,585 1,506,214 1,346,881 5.62%
-
Tax Rate 25.70% 22.41% 24.88% 23.64% 25.97% 26.73% 27.92% -
Total Cost 9,615,847 9,532,965 9,731,502 7,472,349 6,722,266 6,558,512 6,507,249 6.72%
-
Net Worth 72,802,528 70,457,936 61,977,906 55,545,910 48,182,123 43,343,055 34,012,756 13.51%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 72,802,528 70,457,936 61,977,906 55,545,910 48,182,123 43,343,055 34,012,756 13.51%
NOSH 10,906,379 10,178,105 9,745,566 9,306,978 8,853,427 8,428,729 7,639,711 6.10%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 16.50% 15.47% 12.97% 18.64% 19.56% 19.20% 17.35% -
ROE 2.57% 2.42% 2.30% 3.06% 3.32% 3.48% 3.96% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 106.23 110.81 114.74 98.68 94.39 96.30 103.05 0.50%
EPS 17.26 16.73 14.64 18.27 18.09 17.87 17.63 -0.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.716 6.9225 6.3596 5.9682 5.4422 5.1423 4.4521 7.08%
Adjusted Per Share Value based on latest NOSH - 9,306,978
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 95.45 93.48 92.69 76.13 69.27 67.28 65.26 6.53%
EPS 15.51 14.11 11.83 14.09 13.28 12.48 11.16 5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0345 5.8402 5.1373 4.6042 3.9938 3.5927 2.8193 13.51%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 10.60 8.92 9.02 9.33 9.68 9.35 8.87 -
P/RPS 9.98 8.05 7.86 9.45 10.26 9.71 8.61 2.49%
P/EPS 61.41 53.32 61.61 51.07 53.51 52.32 50.31 3.37%
EY 1.63 1.88 1.62 1.96 1.87 1.91 1.99 -3.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.29 1.42 1.56 1.78 1.82 1.99 -3.77%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 25/05/17 27/05/16 28/05/15 29/05/14 23/05/13 24/05/12 -
Price 10.00 9.57 8.27 9.11 9.98 10.08 8.50 -
P/RPS 9.41 8.64 7.21 9.23 10.57 10.47 8.25 2.21%
P/EPS 57.94 57.20 56.49 49.86 55.17 56.41 48.21 3.11%
EY 1.73 1.75 1.77 2.01 1.81 1.77 2.07 -2.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.38 1.30 1.53 1.83 1.96 1.91 -4.05%

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