[MAYBANK] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 4.33%
YoY- 14.04%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Revenue 44,657,902 40,556,371 35,712,006 33,250,767 31,606,691 23,660,845 18,560,232 14.43%
PBT 8,844,450 9,151,548 9,111,583 8,869,594 7,896,302 6,875,194 5,370,408 7.96%
Tax -1,880,558 -2,165,160 -2,200,540 -2,098,261 -1,977,618 -1,753,611 -1,401,958 4.61%
NP 6,963,892 6,986,388 6,911,043 6,771,333 5,918,684 5,121,583 3,968,450 9.02%
-
NP to SH 6,742,992 6,835,939 6,716,455 6,552,391 5,745,920 4,883,968 3,818,167 9.12%
-
Tax Rate 21.26% 23.66% 24.15% 23.66% 25.04% 25.51% 26.11% -
Total Cost 37,694,010 33,569,983 28,800,963 26,479,434 25,688,007 18,539,262 14,591,782 15.69%
-
Net Worth 68,422,732 61,131,868 52,907,406 45,915,689 42,237,634 32,966,670 27,881,071 14.78%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Div 5,225,070 5,170,805 5,235,797 4,677,287 5,253,669 5,087,797 3,893,113 4.62%
Div Payout % 77.49% 75.64% 77.95% 71.38% 91.43% 104.17% 101.96% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Net Worth 68,422,732 61,131,868 52,907,406 45,915,689 42,237,634 32,966,670 27,881,071 14.78%
NOSH 10,179,378 9,672,611 9,307,146 8,846,271 8,441,786 7,530,075 7,078,929 5.73%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
NP Margin 15.59% 17.23% 19.35% 20.36% 18.73% 21.65% 21.38% -
ROE 9.85% 11.18% 12.69% 14.27% 13.60% 14.81% 13.69% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 438.71 419.29 383.71 375.87 374.41 314.22 262.19 8.22%
EPS 66.24 70.67 72.16 74.07 68.07 64.86 53.94 3.20%
DPS 51.33 53.46 56.26 52.87 62.23 67.57 55.00 -1.05%
NAPS 6.7217 6.3201 5.6846 5.1904 5.0034 4.378 3.9386 8.55%
Adjusted Per Share Value based on latest NOSH - 8,846,271
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 370.17 336.17 296.01 275.61 261.99 196.12 153.84 14.44%
EPS 55.89 56.66 55.67 54.31 47.63 40.48 31.65 9.12%
DPS 43.31 42.86 43.40 38.77 43.55 42.17 32.27 4.62%
NAPS 5.6715 5.0672 4.3855 3.8059 3.501 2.7326 2.311 14.78%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/06/10 -
Price 8.20 8.40 9.17 9.94 9.20 8.58 7.56 -
P/RPS 1.87 2.00 2.39 2.64 2.46 2.73 2.88 -6.41%
P/EPS 12.38 11.89 12.71 13.42 13.52 13.23 14.02 -1.89%
EY 8.08 8.41 7.87 7.45 7.40 7.56 7.13 1.94%
DY 6.26 6.36 6.13 5.32 6.76 7.87 7.28 -2.29%
P/NAPS 1.22 1.33 1.61 1.92 1.84 1.96 1.92 -6.72%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 23/02/17 25/02/16 26/02/15 27/02/14 21/02/13 23/02/12 20/08/10 -
Price 8.40 8.64 9.16 9.70 8.93 8.70 8.13 -
P/RPS 1.91 2.06 2.39 2.58 2.39 2.77 3.10 -7.16%
P/EPS 12.68 12.23 12.69 13.10 13.12 13.41 15.07 -2.61%
EY 7.89 8.18 7.88 7.64 7.62 7.46 6.63 2.70%
DY 6.11 6.19 6.14 5.45 6.97 7.77 6.77 -1.56%
P/NAPS 1.25 1.37 1.61 1.87 1.78 1.99 2.06 -7.38%

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