[MAYBANK] YoY Cumulative Quarter Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 25,013,806 26,030,488 23,024,391 22,200,377 22,123,819 18,120,333 17,116,136 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 4,053,501 5,102,019 5,166,241 4,493,561 3,515,334 4,392,496 4,454,602 -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 -984,973 -1,239,121 -1,271,823 -1,024,230 -865,131 -1,059,126 -1,201,277 -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 3,068,528 3,862,898 3,894,418 3,469,331 2,650,203 3,333,370 3,253,325 -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 2,991,382 3,750,135 3,830,049 3,361,237 2,586,692 3,284,919 3,177,116 -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 21,945,278 22,167,590 19,129,973 18,731,046 19,473,616 14,786,963 13,862,811 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 - 2,778,394 2,730,054 2,358,403 1,958,873 2,251,229 2,144,888 - 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 3.64 % 4.78 % 5.33 % 4.85 % 4.17 % 5.91 % 6.63 % -9.50% YoY % -23.85% -10.32% 9.90% 16.31% -29.44% -10.86% - Horiz. % 54.90% 72.10% 80.39% 73.15% 62.90% 89.14% 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 222.52 234.22 210.84 216.51 225.88 193.18 191.52 2.53% YoY % -5.00% 11.09% -2.62% -4.15% 16.93% 0.87% - Horiz. % 116.19% 122.30% 110.09% 113.05% 117.94% 100.87% 100.00%
EPS 26.61 33.84 35.20 32.78 26.41 35.02 35.55 -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 25.00 25.00 23.00 20.00 24.00 24.00 - 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 219.15 228.06 201.72 194.50 193.83 158.76 149.96 6.52% YoY % -3.91% 13.06% 3.71% 0.35% 22.09% 5.87% - Horiz. % 146.14% 152.08% 134.52% 129.70% 129.25% 105.87% 100.00%
EPS 26.21 32.86 33.56 29.45 22.66 28.78 27.84 -1.00% YoY % -20.24% -2.09% 13.96% 29.96% -21.26% 3.38% - Horiz. % 94.15% 118.03% 120.55% 105.78% 81.39% 103.38% 100.00%
DPS 0.00 24.34 23.92 20.66 17.16 19.72 18.79 - YoY % 0.00% 1.76% 15.78% 20.40% -12.98% 4.95% - Horiz. % 0.00% 129.54% 127.30% 109.95% 91.33% 104.95% 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 3.38 3.79 4.27 4.45 3.60 4.73 5.13 -6.71% YoY % -10.82% -11.24% -4.04% 23.61% -23.89% -7.80% - Horiz. % 65.89% 73.88% 83.24% 86.74% 70.18% 92.20% 100.00%
P/EPS 28.22 26.32 25.66 29.38 30.82 26.10 27.65 0.34% YoY % 7.22% 2.57% -12.66% -4.67% 18.08% -5.61% - Horiz. % 102.06% 95.19% 92.80% 106.26% 111.46% 94.39% 100.00%
EY 3.54 3.80 3.90 3.40 3.24 3.83 3.62 -0.37% YoY % -6.84% -2.56% 14.71% 4.94% -15.40% 5.80% - Horiz. % 97.79% 104.97% 107.73% 93.92% 89.50% 105.80% 100.00%
DY 0.00 2.82 2.78 2.39 2.46 2.63 2.44 - YoY % 0.00% 1.44% 16.32% -2.85% -6.46% 7.79% - Horiz. % 0.00% 115.57% 113.93% 97.95% 100.82% 107.79% 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 3.35 3.66 4.72 4.37 3.50 4.48 5.27 -7.27% YoY % -8.47% -22.46% 8.01% 24.86% -21.88% -14.99% - Horiz. % 63.57% 69.45% 89.56% 82.92% 66.41% 85.01% 100.00%
P/EPS 28.00 25.40 28.40 28.86 29.91 24.70 28.41 -0.24% YoY % 10.24% -10.56% -1.59% -3.51% 21.09% -13.06% - Horiz. % 98.56% 89.41% 99.96% 101.58% 105.28% 86.94% 100.00%
EY 3.57 3.94 3.52 3.47 3.34 4.05 3.52 0.24% YoY % -9.39% 11.93% 1.44% 3.89% -17.53% 15.06% - Horiz. % 101.42% 111.93% 100.00% 98.58% 94.89% 115.06% 100.00%
DY 0.00 2.92 2.51 2.43 2.53 2.77 2.38 - YoY % 0.00% 16.33% 3.29% -3.95% -8.66% 16.39% - Horiz. % 0.00% 122.69% 105.46% 102.10% 106.30% 116.39% 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 2019 (Bursa).pdf 
