[MAYBANK] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -10.8%
YoY- -3.3%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 52,844,964 53,151,897 52,060,976 51,905,900 47,319,853 46,781,254 46,048,782 9.58%
PBT 11,013,880 10,333,701 10,204,038 9,801,724 10,901,346 10,407,668 10,332,482 4.33%
Tax -2,538,231 -2,456,654 -2,478,242 -2,302,456 -2,545,410 -2,534,153 -2,543,646 -0.14%
NP 8,475,649 7,877,046 7,725,796 7,499,268 8,355,936 7,873,514 7,788,836 5.77%
-
NP to SH 8,198,074 7,665,258 7,500,270 7,237,056 8,113,260 7,715,873 7,660,098 4.61%
-
Tax Rate 23.05% 23.77% 24.29% 23.49% 23.35% 24.35% 24.62% -
Total Cost 44,369,315 45,274,850 44,335,180 44,406,632 38,963,917 38,907,740 38,259,946 10.35%
-
Net Worth 81,570,693 79,301,062 78,532,974 78,200,815 75,330,108 72,734,615 71,853,940 8.79%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 7,194,471 3,747,120 5,556,788 - 6,298,319 3,641,464 5,460,109 20.12%
Div Payout % 87.76% 48.88% 74.09% - 77.63% 47.19% 71.28% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 81,570,693 79,301,062 78,532,974 78,200,815 75,330,108 72,734,615 71,853,940 8.79%
NOSH 11,241,361 11,241,361 11,241,361 11,049,682 11,049,682 10,945,196 10,945,196 1.79%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 16.04% 14.82% 14.84% 14.45% 17.66% 16.83% 16.91% -
ROE 10.05% 9.67% 9.55% 9.25% 10.77% 10.61% 10.66% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 470.09 472.82 468.44 469.75 428.25 428.23 421.68 7.49%
EPS 73.45 68.84 67.68 65.48 74.20 70.83 70.40 2.85%
DPS 64.00 33.33 50.00 0.00 57.00 33.33 50.00 17.83%
NAPS 7.2563 7.0544 7.0664 7.0772 6.8174 6.658 6.5799 6.72%
Adjusted Per Share Value based on latest NOSH - 11,049,682
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 437.93 440.47 431.43 430.15 392.14 387.68 381.61 9.58%
EPS 67.94 63.52 62.16 59.97 67.24 63.94 63.48 4.61%
DPS 59.62 31.05 46.05 0.00 52.19 30.18 45.25 20.12%
NAPS 6.7598 6.5718 6.5081 6.4806 6.2427 6.0276 5.9546 8.79%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 8.64 8.51 8.88 9.27 9.50 9.79 9.00 -
P/RPS 1.84 1.80 1.90 1.97 2.22 2.29 2.13 -9.27%
P/EPS 11.85 12.48 13.16 14.15 12.94 13.86 12.83 -5.14%
EY 8.44 8.01 7.60 7.07 7.73 7.21 7.79 5.47%
DY 7.41 3.92 5.63 0.00 6.00 3.40 5.56 21.04%
P/NAPS 1.19 1.21 1.26 1.31 1.39 1.47 1.37 -8.93%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 29/08/19 30/05/19 26/02/19 29/11/18 30/08/18 -
Price 8.51 8.52 8.57 8.97 9.55 9.45 9.96 -
P/RPS 1.81 1.80 1.83 1.91 2.23 2.21 2.36 -16.17%
P/EPS 11.67 12.49 12.70 13.70 13.01 13.38 14.20 -12.23%
EY 8.57 8.00 7.87 7.30 7.69 7.47 7.04 13.96%
DY 7.52 3.91 5.83 0.00 5.97 3.53 5.02 30.82%
P/NAPS 1.17 1.21 1.21 1.27 1.40 1.42 1.51 -15.60%

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