[MAYBANK] YoY Annualized Quarter Result on 2018-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 50,027,612 52,060,976 46,048,782 44,400,754 44,247,638 36,240,666 34,232,272 6.52% YoY % -3.91% 13.06% 3.71% 0.35% 22.09% 5.87% - Horiz. % 146.14% 152.08% 134.52% 129.70% 129.26% 105.87% 100.00%
PBT 8,107,002 10,204,038 10,332,482 8,987,122 7,030,668 8,784,992 8,909,204 -1.56% YoY % -20.55% -1.24% 14.97% 27.83% -19.97% -1.39% - Horiz. % 91.00% 114.53% 115.98% 100.87% 78.91% 98.61% 100.00%
Tax -1,969,946 -2,478,242 -2,543,646 -2,048,460 -1,730,262 -2,118,252 -2,402,554 -3.25% YoY % 20.51% 2.57% -24.17% -18.39% 18.32% 11.83% - Horiz. % 81.99% 103.15% 105.87% 85.26% 72.02% 88.17% 100.00%
NP 6,137,056 7,725,796 7,788,836 6,938,662 5,300,406 6,666,740 6,506,650 -0.97% YoY % -20.56% -0.81% 12.25% 30.91% -20.49% 2.46% - Horiz. % 94.32% 118.74% 119.71% 106.64% 81.46% 102.46% 100.00%
NP to SH 5,982,764 7,500,270 7,660,098 6,722,474 5,173,384 6,569,838 6,354,232 -1.00% YoY % -20.23% -2.09% 13.95% 29.94% -21.26% 3.39% - Horiz. % 94.15% 118.04% 120.55% 105.80% 81.42% 103.39% 100.00%
Tax Rate 24.30 % 24.29 % 24.62 % 22.79 % 24.61 % 24.11 % 26.97 % -1.72% YoY % 0.04% -1.34% 8.03% -7.40% 2.07% -10.60% - Horiz. % 90.10% 90.06% 91.29% 84.50% 91.25% 89.40% 100.00%
Total Cost 43,890,556 44,335,180 38,259,946 37,462,092 38,947,232 29,573,926 27,725,622 7.95% YoY % -1.00% 15.88% 2.13% -3.81% 31.69% 6.67% - Horiz. % 158.30% 159.91% 137.99% 135.12% 140.47% 106.67% 100.00%
Net Worth 82,083,299 78,532,974 71,853,940 69,268,350 62,033,595 55,584,729 47,949,877 9.36% YoY % 4.52% 9.30% 3.73% 11.66% 11.60% 15.92% - Horiz. % 171.19% 163.78% 149.85% 144.46% 129.37% 115.92% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 5,556,788 5,460,109 4,716,806 3,917,746 4,502,458 4,289,776 - YoY % 0.00% 1.77% 15.76% 20.40% -12.99% 4.96% - Horiz. % 0.00% 129.54% 127.28% 109.95% 91.33% 104.96% 100.00%
Div Payout % - % 74.09 % 71.28 % 70.16 % 75.73 % 68.53 % 67.51 % - YoY % 0.00% 3.94% 1.60% -7.36% 10.51% 1.51% - Horiz. % 0.00% 109.75% 105.58% 103.93% 112.18% 101.51% 100.00%
Equity 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 82,083,299 78,532,974 71,853,940 69,268,350 62,033,595 55,584,729 47,949,877 9.36% YoY % 4.52% 9.30% 3.73% 11.66% 11.60% 15.92% - Horiz. % 171.19% 163.78% 149.85% 144.46% 129.37% 115.92% 100.00%
NOSH 11,241,361 11,113,576 10,920,218 10,253,926 9,794,365 9,380,122 8,937,035 3.89% YoY % 1.15% 1.77% 6.50% 4.69% 4.42% 4.96% - Horiz. % 125.78% 124.35% 122.19% 114.74% 109.59% 104.96% 100.00%
Ratio Analysis 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 12.27 % 14.84 % 16.91 % 15.63 % 11.98 % 18.40 % 19.01 % -7.03% YoY % -17.32% -12.24% 8.19% 30.47% -34.89% -3.21% - Horiz. % 64.54% 78.06% 88.95% 82.22% 63.02% 96.79% 100.00%
ROE 7.29 % 9.55 % 10.66 % 9.70 % 8.34 % 11.82 % 13.25 % -9.47% YoY % -23.66% -10.41% 9.90% 16.31% -29.44% -10.79% - Horiz. % 55.02% 72.08% 80.45% 73.21% 62.94% 89.21% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 445.03 468.44 421.68 433.01 451.77 386.36 383.04 2.53% YoY % -5.00% 11.09% -2.62% -4.15% 16.93% 0.87% - Horiz. % 116.18% 122.30% 110.09% 113.05% 117.94% 100.87% 100.00%
EPS 53.22 67.68 70.40 65.56 52.82 70.04 71.10 -4.71% YoY % -21.37% -3.86% 7.38% 24.12% -24.59% -1.49% - Horiz. % 74.85% 95.19% 99.02% 92.21% 74.29% 98.51% 100.00%
DPS 0.00 50.00 50.00 46.00 40.00 48.00 48.00 - YoY % 0.00% 0.00% 8.70% 15.00% -16.67% 0.00% - Horiz. % 0.00% 104.17% 104.17% 95.83% 83.33% 100.00% 100.00%
NAPS 7.3019 7.0664 6.5799 6.7553 6.3336 5.9258 5.3653 5.27% YoY % 3.33% 7.39% -2.60% 6.66% 6.88% 10.45% - Horiz. % 136.09% 131.71% 122.64% 125.91% 118.05% 110.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 11,413,994 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 438.30 456.12 403.44 389.00 387.66 317.51 299.91 6.52% YoY % -3.91% 13.06% 3.71% 0.35% 22.09% 5.87% - Horiz. % 146.14% 152.09% 134.52% 129.71% 129.26% 105.87% 100.00%
EPS 52.42 65.71 67.11 58.90 45.32 57.56 55.67 -1.00% YoY % -20.23% -2.09% 13.94% 29.96% -21.26% 3.40% - Horiz. % 94.16% 118.03% 120.55% 105.80% 81.41% 103.40% 100.00%
DPS 0.00 48.68 47.84 41.32 34.32 39.45 37.58 - YoY % 0.00% 1.76% 15.78% 20.40% -13.00% 4.98% - Horiz. % 0.00% 129.54% 127.30% 109.95% 91.33% 104.98% 100.00%
NAPS 7.1915 6.8804 6.2952 6.0687 5.4349 4.8699 4.2010 9.36% YoY % 4.52% 9.30% 3.73% 11.66% 11.60% 15.92% - Horiz. % 171.19% 163.78% 149.85% 144.46% 129.37% 115.92% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 7.5100 8.8800 9.0000 9.6300 8.1400 9.1400 9.8300 -
P/RPS 1.69 1.90 2.13 2.22 1.80 2.37 2.57 -6.74% YoY % -11.05% -10.80% -4.05% 23.33% -24.05% -7.78% - Horiz. % 65.76% 73.93% 82.88% 86.38% 70.04% 92.22% 100.00%
P/EPS 14.11 13.16 12.83 14.69 15.41 13.05 13.83 0.33% YoY % 7.22% 2.57% -12.66% -4.67% 18.08% -5.64% - Horiz. % 102.02% 95.16% 92.77% 106.22% 111.42% 94.36% 100.00%
EY 7.09 7.60 7.79 6.81 6.49 7.66 7.23 -0.33% YoY % -6.71% -2.44% 14.39% 4.93% -15.27% 5.95% - Horiz. % 98.06% 105.12% 107.75% 94.19% 89.76% 105.95% 100.00%
DY 0.00 5.63 5.56 4.78 4.91 5.25 4.88 - YoY % 0.00% 1.26% 16.32% -2.65% -6.48% 7.58% - Horiz. % 0.00% 115.37% 113.93% 97.95% 100.61% 107.58% 100.00%
P/NAPS 1.03 1.26 1.37 1.43 1.29 1.54 1.83 -9.13% YoY % -18.25% -8.03% -4.20% 10.85% -16.23% -15.85% - Horiz. % 56.28% 68.85% 74.86% 78.14% 70.49% 84.15% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 30/08/18 30/08/17 25/08/16 27/08/15 28/08/14 -
Price 7.4500 8.5700 9.9600 9.4600 7.9000 8.6500 10.1000 -
P/RPS 1.67 1.83 2.36 2.18 1.75 2.24 2.64 -7.34% YoY % -8.74% -22.46% 8.26% 24.57% -21.88% -15.15% - Horiz. % 63.26% 69.32% 89.39% 82.58% 66.29% 84.85% 100.00%
P/EPS 14.00 12.70 14.20 14.43 14.96 12.35 14.21 -0.25% YoY % 10.24% -10.56% -1.59% -3.54% 21.13% -13.09% - Horiz. % 98.52% 89.37% 99.93% 101.55% 105.28% 86.91% 100.00%
EY 7.14 7.87 7.04 6.93 6.69 8.10 7.04 0.24% YoY % -9.28% 11.79% 1.59% 3.59% -17.41% 15.06% - Horiz. % 101.42% 111.79% 100.00% 98.44% 95.03% 115.06% 100.00%
DY 0.00 5.83 5.02 4.86 5.06 5.55 4.75 - YoY % 0.00% 16.14% 3.29% -3.95% -8.83% 16.84% - Horiz. % 0.00% 122.74% 105.68% 102.32% 106.53% 116.84% 100.00%
P/NAPS 1.02 1.21 1.51 1.40 1.25 1.46 1.88 -9.68% YoY % -15.70% -19.87% 7.86% 12.00% -14.38% -22.34% - Horiz. % 54.26% 64.36% 80.32% 74.47% 66.49% 77.66% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Maybank Group FS - June 2018 (Bursa).pdf 
