[MAYBANK] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 42.6%
YoY- 1.05%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 38,769,107 25,013,806 13,223,775 52,844,964 39,863,923 26,030,488 12,976,475 107.02%
PBT 6,664,826 4,053,501 2,797,754 11,013,880 7,750,276 5,102,019 2,450,431 94.49%
Tax -1,586,687 -984,973 -755,862 -2,538,231 -1,842,491 -1,239,121 -575,614 96.23%
NP 5,078,139 3,068,528 2,041,892 8,475,649 5,907,785 3,862,898 1,874,817 93.95%
-
NP to SH 4,943,814 2,991,382 2,049,650 8,198,074 5,748,944 3,750,135 1,809,264 95.09%
-
Tax Rate 23.81% 24.30% 27.02% 23.05% 23.77% 24.29% 23.49% -
Total Cost 33,690,968 21,945,278 11,181,883 44,369,315 33,956,138 22,167,590 11,101,658 109.18%
-
Net Worth 83,289,500 82,083,299 77,985,822 81,570,693 79,301,062 78,532,974 78,200,815 4.28%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 1,517,583 - - 7,194,471 2,810,340 2,778,394 - -
Div Payout % 30.70% - - 87.76% 48.88% 74.09% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 83,289,500 82,083,299 77,985,822 81,570,693 79,301,062 78,532,974 78,200,815 4.28%
NOSH 11,241,361 11,241,361 11,241,361 11,241,361 11,241,361 11,241,361 11,049,682 1.14%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 13.10% 12.27% 15.44% 16.04% 14.82% 14.84% 14.45% -
ROE 5.94% 3.64% 2.63% 10.05% 7.25% 4.78% 2.31% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 344.88 222.52 117.63 470.09 354.62 234.22 117.44 104.66%
EPS 43.98 26.61 18.23 73.45 51.63 33.84 16.37 92.91%
DPS 13.50 0.00 0.00 64.00 25.00 25.00 0.00 -
NAPS 7.4092 7.3019 6.9374 7.2563 7.0544 7.0664 7.0772 3.09%
Adjusted Per Share Value based on latest NOSH - 11,241,361
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 321.28 207.29 109.59 437.93 330.36 215.72 107.54 107.01%
EPS 40.97 24.79 16.99 67.94 47.64 31.08 14.99 95.12%
DPS 12.58 0.00 0.00 59.62 23.29 23.02 0.00 -
NAPS 6.9023 6.8023 6.4628 6.7598 6.5718 6.5081 6.4806 4.28%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 7.22 7.51 7.45 8.64 8.51 8.88 9.27 -
P/RPS 2.09 3.38 6.33 1.84 2.40 3.79 7.89 -58.65%
P/EPS 16.42 28.22 40.86 11.85 16.64 26.32 56.61 -56.08%
EY 6.09 3.54 2.45 8.44 6.01 3.80 1.77 127.39%
DY 1.87 0.00 0.00 7.41 2.94 2.82 0.00 -
P/NAPS 0.97 1.03 1.07 1.19 1.21 1.26 1.31 -18.10%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 27/08/20 21/05/20 27/02/20 28/11/19 29/08/19 30/05/19 -
Price 8.33 7.45 7.51 8.51 8.52 8.57 8.97 -
P/RPS 2.42 3.35 6.38 1.81 2.40 3.66 7.64 -53.43%
P/EPS 18.94 28.00 41.19 11.67 16.66 25.40 54.78 -50.64%
EY 5.28 3.57 2.43 8.57 6.00 3.94 1.83 102.27%
DY 1.62 0.00 0.00 7.52 2.93 2.92 0.00 -
P/NAPS 1.12 1.02 1.08 1.17 1.21 1.21 1.27 -8.01%

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