[MAYBANK] QoQ Cumulative 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- 103.23%
YoY- 17.99%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 18,346,963 64,466,824 47,335,458 31,321,320 14,780,024 50,913,872 36,546,831 -36.80%
PBT 3,442,402 12,531,601 9,582,003 6,425,646 3,055,849 12,153,266 8,846,141 -46.66%
Tax -846,363 -2,916,739 -2,445,397 -1,695,597 -723,253 -3,780,264 -2,681,075 -53.60%
NP 2,596,039 9,614,862 7,136,606 4,730,049 2,332,596 8,373,002 6,165,066 -43.79%
-
NP to SH 2,488,472 9,349,780 6,962,023 4,603,960 2,265,405 8,234,949 6,067,642 -44.76%
-
Tax Rate 24.59% 23.28% 25.52% 26.39% 23.67% 31.10% 30.31% -
Total Cost 15,750,924 54,851,962 40,198,852 26,591,271 12,447,428 42,540,870 30,381,765 -35.43%
-
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 3,495,696 3,495,696 - 6,991,393 3,327,730 -
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 2.65% 9.88% 7.64% 5.10% 2.64% 9.58% 7.25% -
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 152.07 534.54 392.69 259.84 122.61 422.38 307.51 -37.43%
EPS 20.63 77.55 57.75 38.19 18.79 68.80 50.81 -45.13%
DPS 0.00 60.00 29.00 29.00 0.00 58.00 28.00 -
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 152.08 534.36 392.36 259.62 122.51 422.02 302.93 -36.80%
EPS 20.63 77.50 57.71 38.16 18.78 68.26 50.29 -44.76%
DPS 0.00 59.98 28.98 28.98 0.00 57.95 27.58 -
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 6.37 1.66 2.24 3.32 6.99 2.06 2.79 73.30%
P/EPS 46.98 11.47 15.22 22.60 45.60 12.73 16.81 98.28%
EY 2.13 8.72 6.57 4.43 2.19 7.85 5.95 -49.55%
DY 0.00 6.75 3.30 3.36 0.00 6.67 3.26 -
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 6.56 1.78 2.32 3.51 6.99 2.07 2.78 77.15%
P/EPS 48.39 12.27 15.76 23.85 45.60 12.81 16.75 102.71%
EY 2.07 8.15 6.35 4.19 2.19 7.81 5.97 -50.61%
DY 0.00 6.31 3.19 3.18 0.00 6.63 3.27 -
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