[MAYBANK] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -2.23%
YoY- 6.33%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 45,112,276 44,729,612 36,737,432 33,427,060 32,467,228 31,491,676 20,512,328 14.02%
PBT 8,996,280 7,725,380 8,968,052 8,831,152 8,506,904 7,578,288 6,302,292 6.10%
Tax -2,015,864 -1,921,776 -2,120,016 -2,293,156 -2,273,724 -2,115,608 -1,557,244 4.39%
NP 6,980,416 5,803,604 6,848,036 6,537,996 6,233,180 5,462,680 4,745,048 6.63%
-
NP to SH 6,811,188 5,707,004 6,801,540 6,406,340 6,024,856 5,387,524 4,570,400 6.86%
-
Tax Rate 22.41% 24.88% 23.64% 25.97% 26.73% 27.92% 24.71% -
Total Cost 38,131,860 38,926,008 29,889,396 26,889,064 26,234,048 26,028,996 15,767,280 15.84%
-
Net Worth 70,457,936 61,977,906 55,545,910 48,182,123 43,343,055 34,012,756 29,323,712 15.71%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 70,457,936 61,977,906 55,545,910 48,182,123 43,343,055 34,012,756 29,323,712 15.71%
NOSH 10,178,105 9,745,566 9,306,978 8,853,427 8,428,729 7,639,711 7,187,008 5.96%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 15.47% 12.97% 18.64% 19.56% 19.20% 17.35% 23.13% -
ROE 9.67% 9.21% 12.24% 13.30% 13.90% 15.84% 15.59% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 443.23 458.97 394.73 377.56 385.20 412.21 285.41 7.60%
EPS 66.92 58.56 73.08 72.36 71.48 70.52 62.40 1.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9225 6.3596 5.9682 5.4422 5.1423 4.4521 4.0801 9.20%
Adjusted Per Share Value based on latest NOSH - 8,853,427
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 373.85 370.68 304.45 277.01 269.06 260.97 169.99 14.02%
EPS 56.44 47.29 56.37 53.09 49.93 44.65 37.88 6.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8389 5.1362 4.6031 3.9929 3.5919 2.8187 2.4301 15.71%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 8.92 9.02 9.33 9.68 9.35 8.87 8.96 -
P/RPS 2.01 1.97 2.36 2.56 2.43 2.15 3.14 -7.15%
P/EPS 13.33 15.40 12.77 13.38 13.08 12.58 14.09 -0.91%
EY 7.50 6.49 7.83 7.48 7.64 7.95 7.10 0.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.42 1.56 1.78 1.82 1.99 2.20 -8.50%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 27/05/16 28/05/15 29/05/14 23/05/13 24/05/12 12/05/11 -
Price 9.57 8.27 9.11 9.98 10.08 8.50 8.74 -
P/RPS 2.16 1.80 2.31 2.64 2.62 2.06 3.06 -5.63%
P/EPS 14.30 14.12 12.47 13.79 14.10 12.05 13.74 0.66%
EY 6.99 7.08 8.02 7.25 7.09 8.30 7.28 -0.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.30 1.53 1.83 1.96 1.91 2.14 -7.04%

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