[MAYBANK] QoQ Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 1.61%
YoY- 17.99%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 73,387,852 64,466,824 63,113,944 62,642,640 59,120,096 50,913,872 48,729,108 31.35%
PBT 13,769,608 12,531,601 12,776,004 12,851,292 12,223,396 12,153,266 11,794,854 10.86%
Tax -3,385,452 -2,916,739 -3,260,529 -3,391,194 -2,893,012 -3,780,264 -3,574,766 -3.55%
NP 10,384,156 9,614,862 9,515,474 9,460,098 9,330,384 8,373,002 8,220,088 16.84%
-
NP to SH 9,953,888 9,349,780 9,282,697 9,207,920 9,061,620 8,234,949 8,090,189 14.80%
-
Tax Rate 24.59% 23.28% 25.52% 26.39% 23.67% 31.10% 30.31% -
Total Cost 63,003,696 54,851,962 53,598,469 53,182,542 49,789,712 42,540,870 40,509,020 34.20%
-
Net Worth 93,748,862 94,641,502 91,070,135 90,255,278 85,878,424 85,956,773 83,648,436 7.88%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 7,236,141 4,660,929 6,991,393 - 6,991,393 4,436,973 -
Div Payout % - 77.39% 50.21% 75.93% - 84.90% 54.84% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 93,748,862 94,641,502 91,070,135 90,255,278 85,878,424 85,956,773 83,648,436 7.88%
NOSH 12,066,952 12,060,236 12,060,236 12,054,127 12,054,127 12,054,127 11,976,250 0.50%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 14.15% 14.91% 15.08% 15.10% 15.78% 16.45% 16.87% -
ROE 10.62% 9.88% 10.19% 10.20% 10.55% 9.58% 9.67% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 608.29 534.54 523.59 519.68 490.46 422.38 410.01 30.04%
EPS 82.52 77.55 77.00 76.38 75.16 68.80 67.75 14.03%
DPS 0.00 60.00 38.67 58.00 0.00 58.00 37.33 -
NAPS 7.7705 7.8474 7.5551 7.4875 7.1244 7.1309 7.0383 6.81%
Adjusted Per Share Value based on latest NOSH - 12,054,127
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 608.31 534.36 523.15 519.24 490.04 422.02 403.91 31.35%
EPS 82.51 77.50 76.94 76.32 75.11 68.26 67.06 14.80%
DPS 0.00 59.98 38.63 57.95 0.00 57.95 36.78 -
NAPS 7.7708 7.8448 7.5487 7.4812 7.1184 7.1249 6.9336 7.88%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 9.69 8.89 8.79 8.63 8.57 8.70 8.58 -
P/RPS 1.59 1.66 1.68 1.66 1.75 2.06 2.09 -16.64%
P/EPS 11.74 11.47 11.41 11.30 11.40 12.73 12.60 -4.59%
EY 8.51 8.72 8.76 8.85 8.77 7.85 7.93 4.81%
DY 0.00 6.75 4.40 6.72 0.00 6.67 4.35 -
P/NAPS 1.25 1.13 1.16 1.15 1.20 1.22 1.22 1.63%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 24/05/24 28/02/24 22/11/23 30/08/23 24/05/23 27/02/23 23/11/22 -
Price 9.98 9.51 9.10 9.11 8.57 8.75 8.55 -
P/RPS 1.64 1.78 1.74 1.75 1.75 2.07 2.09 -14.91%
P/EPS 12.10 12.27 11.82 11.93 11.40 12.81 12.56 -2.45%
EY 8.27 8.15 8.46 8.39 8.77 7.81 7.96 2.57%
DY 0.00 6.31 4.25 6.37 0.00 6.63 4.37 -
P/NAPS 1.28 1.21 1.20 1.22 1.20 1.23 1.21 3.81%

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