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

Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 1.46%
YoY- 12.57%
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 44,753,568 42,554,416 36,539,599 33,490,725 31,850,579 26,405,682 20,055,958 14.29%
PBT 9,162,175 8,840,880 9,145,808 8,950,656 8,128,456 7,194,193 5,901,032 7.60%
Tax -1,904,080 -2,115,600 -2,157,255 -2,103,119 -2,017,147 -1,893,202 -1,559,463 3.38%
NP 7,258,095 6,725,280 6,988,553 6,847,537 6,111,309 5,300,991 4,341,569 8.93%
-
NP to SH 7,019,038 6,562,305 6,815,255 6,647,762 5,905,253 5,088,249 4,208,436 8.89%
-
Tax Rate 20.78% 23.93% 23.59% 23.50% 24.82% 26.32% 26.43% -
Total Cost 37,495,473 35,829,136 29,551,046 26,643,188 25,739,270 21,104,691 15,714,389 15.58%
-
Net Worth 70,457,936 61,977,906 55,545,910 48,182,123 43,343,055 34,012,756 29,884,116 15.35%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 5,225,070 5,170,805 5,235,797 4,677,287 5,253,669 5,087,797 5,118,987 0.34%
Div Payout % 74.44% 78.80% 76.82% 70.36% 88.97% 99.99% 121.64% -
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 29,884,116 15.35%
NOSH 10,178,105 9,745,566 9,306,978 8,853,427 8,428,729 7,639,711 7,324,358 5.63%
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 16.22% 15.80% 19.13% 20.45% 19.19% 20.08% 21.65% -
ROE 9.96% 10.59% 12.27% 13.80% 13.62% 14.96% 14.08% -
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 439.70 436.65 392.60 378.28 377.88 345.64 273.83 8.20%
EPS 68.96 67.34 73.23 75.09 70.06 66.60 57.46 3.08%
DPS 51.34 53.06 56.26 52.83 62.33 66.60 69.89 -5.00%
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 370.88 352.65 302.81 277.54 263.95 218.83 166.21 14.29%
EPS 58.17 54.38 56.48 55.09 48.94 42.17 34.88 8.88%
DPS 43.30 42.85 43.39 38.76 43.54 42.16 42.42 0.34%
NAPS 5.8389 5.1362 4.6031 3.9929 3.5919 2.8187 2.4765 15.35%
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 2.03 2.07 2.38 2.56 2.47 2.57 3.27 -7.63%
P/EPS 12.93 13.40 12.74 12.89 13.35 13.32 15.59 -3.06%
EY 7.73 7.47 7.85 7.76 7.49 7.51 6.41 3.16%
DY 5.76 5.88 6.03 5.46 6.67 7.51 7.80 -4.92%
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 9.39 8.27 9.11 9.98 10.08 8.50 8.74 -
P/RPS 2.14 1.89 2.32 2.64 2.67 2.46 3.19 -6.43%
P/EPS 13.62 12.28 12.44 13.29 14.39 12.76 15.21 -1.82%
EY 7.34 8.14 8.04 7.52 6.95 7.84 6.57 1.86%
DY 5.47 6.42 6.18 5.29 6.18 7.83 8.00 -6.13%
P/NAPS 1.36 1.30 1.53 1.83 1.96 1.91 2.14 -7.27%

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