[MAYBANK] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 40.2%
YoY- 7.88%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 39,863,923 26,030,488 12,976,475 47,319,853 35,085,941 23,024,391 11,515,335 128.66%
PBT 7,750,276 5,102,019 2,450,431 10,901,346 7,805,751 5,166,241 2,556,668 109.31%
Tax -1,842,491 -1,239,121 -575,614 -2,545,410 -1,900,615 -1,271,823 -657,180 98.70%
NP 5,907,785 3,862,898 1,874,817 8,355,936 5,905,136 3,894,418 1,899,488 112.92%
-
NP to SH 5,748,944 3,750,135 1,809,264 8,113,260 5,786,905 3,830,049 1,871,036 111.20%
-
Tax Rate 23.77% 24.29% 23.49% 23.35% 24.35% 24.62% 25.70% -
Total Cost 33,956,138 22,167,590 11,101,658 38,963,917 29,180,805 19,129,973 9,615,847 131.71%
-
Net Worth 79,301,062 78,532,974 78,200,815 75,330,108 72,734,615 71,853,940 72,802,528 5.86%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 2,810,340 2,778,394 - 6,298,319 2,731,098 2,730,054 - -
Div Payout % 48.88% 74.09% - 77.63% 47.19% 71.28% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 79,301,062 78,532,974 78,200,815 75,330,108 72,734,615 71,853,940 72,802,528 5.86%
NOSH 11,241,361 11,241,361 11,049,682 11,049,682 10,945,196 10,945,196 10,906,379 2.03%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 14.82% 14.84% 14.45% 17.66% 16.83% 16.91% 16.50% -
ROE 7.25% 4.78% 2.31% 10.77% 7.96% 5.33% 2.57% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 354.62 234.22 117.44 428.25 321.17 210.84 106.23 123.19%
EPS 51.63 33.84 16.37 74.20 53.12 35.20 17.26 107.46%
DPS 25.00 25.00 0.00 57.00 25.00 25.00 0.00 -
NAPS 7.0544 7.0664 7.0772 6.8174 6.658 6.5799 6.716 3.32%
Adjusted Per Share Value based on latest NOSH - 11,049,682
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 330.43 215.76 107.56 392.23 290.82 190.85 95.45 128.66%
EPS 47.65 31.08 15.00 67.25 47.97 31.75 15.51 111.18%
DPS 23.29 23.03 0.00 52.21 22.64 22.63 0.00 -
NAPS 6.5732 6.5095 6.482 6.2441 6.0289 5.9559 6.0345 5.86%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 8.51 8.88 9.27 9.50 9.79 9.00 10.60 -
P/RPS 2.40 3.79 7.89 2.22 3.05 4.27 9.98 -61.29%
P/EPS 16.64 26.32 56.61 12.94 18.48 25.66 61.41 -58.09%
EY 6.01 3.80 1.77 7.73 5.41 3.90 1.63 138.47%
DY 2.94 2.82 0.00 6.00 2.55 2.78 0.00 -
P/NAPS 1.21 1.26 1.31 1.39 1.47 1.37 1.58 -16.28%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 29/08/19 30/05/19 26/02/19 29/11/18 30/08/18 28/05/18 -
Price 8.52 8.57 8.97 9.55 9.45 9.96 10.00 -
P/RPS 2.40 3.66 7.64 2.23 2.94 4.72 9.41 -59.74%
P/EPS 16.66 25.40 54.78 13.01 17.84 28.40 57.94 -56.40%
EY 6.00 3.94 1.83 7.69 5.61 3.52 1.73 128.95%
DY 2.93 2.92 0.00 5.97 2.65 2.51 0.00 -
P/NAPS 1.21 1.21 1.27 1.40 1.42 1.51 1.49 -12.94%

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