[MAYBANK] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 57.81%
YoY- 8.33%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 22,123,819 11,182,403 40,556,371 29,504,112 18,120,333 9,184,358 35,712,006 -27.34%
PBT 3,515,334 1,931,345 9,151,548 6,775,445 4,392,496 2,242,013 9,111,583 -47.03%
Tax -865,131 -480,444 -2,165,160 -1,516,388 -1,059,126 -530,004 -2,200,540 -46.36%
NP 2,650,203 1,450,901 6,986,388 5,259,057 3,333,370 1,712,009 6,911,043 -47.24%
-
NP to SH 2,586,692 1,426,751 6,835,939 5,183,857 3,284,919 1,700,385 6,716,455 -47.09%
-
Tax Rate 24.61% 24.88% 23.66% 22.38% 24.11% 23.64% 24.15% -
Total Cost 19,473,616 9,731,502 33,569,983 24,245,055 14,786,963 7,472,349 28,800,963 -22.98%
-
Net Worth 62,033,595 61,977,906 59,980,310 58,981,695 55,584,729 55,545,910 51,490,705 13.23%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 1,958,873 - 5,124,818 2,262,869 2,251,229 - 5,163,019 -47.62%
Div Payout % 75.73% - 74.97% 43.65% 68.53% - 76.87% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 62,033,595 61,977,906 59,980,310 58,981,695 55,584,729 55,545,910 51,490,705 13.23%
NOSH 9,794,365 9,745,566 9,490,405 9,428,623 9,380,122 9,306,978 9,057,929 5.35%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.98% 12.97% 17.23% 17.82% 18.40% 18.64% 19.35% -
ROE 4.17% 2.30% 11.40% 8.79% 5.91% 3.06% 13.04% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 225.88 114.74 427.34 312.92 193.18 98.68 394.26 -31.04%
EPS 26.41 14.64 72.03 54.98 35.02 18.27 74.15 -49.78%
DPS 20.00 0.00 54.00 24.00 24.00 0.00 57.00 -50.28%
NAPS 6.3336 6.3596 6.3201 6.2556 5.9258 5.9682 5.6846 7.48%
Adjusted Per Share Value based on latest NOSH - 9,528,037
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 183.34 92.67 336.09 244.50 150.16 76.11 295.95 -27.35%
EPS 21.44 11.82 56.65 42.96 27.22 14.09 55.66 -47.09%
DPS 16.23 0.00 42.47 18.75 18.66 0.00 42.79 -47.63%
NAPS 5.1408 5.1362 4.9706 4.8879 4.6064 4.6031 4.2671 13.23%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 8.14 9.02 8.40 8.56 9.14 9.33 9.17 -
P/RPS 3.60 7.86 1.97 2.74 4.73 9.45 2.33 33.68%
P/EPS 30.82 61.61 11.66 15.57 26.10 51.07 12.37 83.88%
EY 3.24 1.62 8.58 6.42 3.83 1.96 8.09 -45.69%
DY 2.46 0.00 6.43 2.80 2.63 0.00 6.22 -46.15%
P/NAPS 1.29 1.42 1.33 1.37 1.54 1.56 1.61 -13.74%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 27/05/16 25/02/16 26/11/15 27/08/15 28/05/15 26/02/15 -
Price 7.90 8.27 8.64 8.48 8.65 9.11 9.16 -
P/RPS 3.50 7.21 2.02 2.71 4.48 9.23 2.32 31.57%
P/EPS 29.91 56.49 12.00 15.42 24.70 49.86 12.35 80.44%
EY 3.34 1.77 8.34 6.48 4.05 2.01 8.09 -44.58%
DY 2.53 0.00 6.25 2.83 2.77 0.00 6.22 -45.13%
P/NAPS 1.25 1.30 1.37 1.36 1.46 1.53 1.61 -15.53%

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