[MAYBANK] YoY Quarter 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- -0.82%
YoY- 18.65%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Revenue 11,245,611 11,052,259 9,661,697 8,269,164 7,802,582 6,737,418 4,737,314 14.20%
PBT 2,873,005 2,376,103 2,430,986 2,301,599 1,949,751 1,730,607 1,359,094 12.18%
Tax -422,932 -648,772 -420,634 -505,288 -411,890 -414,698 -384,061 1.49%
NP 2,450,073 1,727,331 2,010,352 1,796,311 1,537,861 1,315,909 975,033 15.20%
-
NP to SH 2,360,598 1,652,082 1,931,233 1,732,100 1,459,891 1,259,005 912,474 15.72%
-
Tax Rate 14.72% 27.30% 17.30% 21.95% 21.13% 23.96% 28.26% -
Total Cost 8,795,538 9,324,928 7,651,345 6,472,853 6,264,721 5,421,509 3,762,281 13.93%
-
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 3,257,401 2,901,783 3,071,358 2,742,344 2,785,789 2,710,827 3,114,728 0.69%
Div Payout % 137.99% 175.64% 159.04% 158.32% 190.82% 215.32% 341.35% -
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 21.79% 15.63% 20.81% 21.72% 19.71% 19.53% 20.58% -
ROE 3.45% 2.70% 3.65% 3.77% 3.46% 3.82% 3.27% -
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 110.47 114.26 103.81 93.48 92.43 89.47 66.92 8.00%
EPS 23.19 17.08 20.75 19.58 17.30 16.72 12.89 9.44%
DPS 32.00 30.00 33.00 31.00 33.00 36.00 44.00 -4.77%
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 93.19 91.59 80.07 68.53 64.66 55.83 39.26 14.20%
EPS 19.56 13.69 16.00 14.35 12.10 10.43 7.56 15.72%
DPS 26.99 24.05 25.45 22.73 23.09 22.46 25.81 0.68%
NAPS 5.6703 5.0661 4.3845 3.8051 3.5003 2.732 2.3105 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 7.42 7.35 8.83 10.63 9.95 9.59 11.30 -6.25%
P/EPS 35.36 49.18 44.19 50.77 53.20 51.32 58.65 -7.47%
EY 2.83 2.03 2.26 1.97 1.88 1.95 1.71 8.04%
DY 3.90 3.57 3.60 3.12 3.59 4.20 5.82 -5.96%
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 8.38 8.64 9.16 9.70 8.93 8.70 8.13 -
P/RPS 7.59 7.56 8.82 10.38 9.66 9.72 12.15 -6.97%
P/EPS 36.14 50.59 44.14 49.54 51.64 52.03 63.07 -8.19%
EY 2.77 1.98 2.27 2.02 1.94 1.92 1.59 8.90%
DY 3.82 3.47 3.60 3.20 3.70 4.14 5.41 -5.20%
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