[MAYBANK] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 34.06%
YoY- 24.92%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 36,546,831 23,122,867 11,907,201 45,959,390 34,701,878 23,555,409 12,217,573 107.46%
PBT 8,846,141 5,638,242 2,972,325 10,886,595 8,166,402 5,897,555 3,171,503 98.02%
Tax -2,681,075 -1,642,296 -885,737 -2,565,080 -1,967,484 -1,436,630 -743,620 134.94%
NP 6,165,066 3,995,946 2,086,588 8,321,515 6,198,918 4,460,925 2,427,883 86.02%
-
NP to SH 6,067,642 3,902,140 2,044,893 8,096,229 6,039,358 4,354,656 2,392,130 85.88%
-
Tax Rate 30.31% 29.13% 29.80% 23.56% 24.09% 24.36% 23.45% -
Total Cost 30,381,765 19,126,921 9,820,613 37,637,875 28,502,960 19,094,484 9,789,690 112.61%
-
Net Worth 83,648,436 84,698,618 83,815,975 85,785,748 83,885,667 82,869,597 83,826,660 -0.14%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 3,327,730 3,351,603 - 6,887,464 3,274,134 3,221,990 - -
Div Payout % 54.84% 85.89% - 85.07% 54.21% 73.99% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 83,648,436 84,698,618 83,815,975 85,785,748 83,885,667 82,869,597 83,826,660 -0.14%
NOSH 11,976,250 11,970,013 11,878,513 11,878,513 11,693,337 11,693,337 11,413,994 3.25%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 16.87% 17.28% 17.52% 18.11% 17.86% 18.94% 19.87% -
ROE 7.25% 4.61% 2.44% 9.44% 7.20% 5.25% 2.85% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 307.51 193.17 100.24 387.03 296.77 204.70 107.04 101.95%
EPS 50.81 32.72 17.22 69.66 52.34 38.00 20.96 80.35%
DPS 28.00 28.00 0.00 58.00 28.00 28.00 0.00 -
NAPS 7.0383 7.0759 7.0561 7.2241 7.1738 7.2016 7.3442 -2.79%
Adjusted Per Share Value based on latest NOSH - 11,878,513
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 302.93 191.66 98.70 380.95 287.64 195.25 101.27 107.46%
EPS 50.29 32.34 16.95 67.11 50.06 36.10 19.83 85.86%
DPS 27.58 27.78 0.00 57.09 27.14 26.71 0.00 -
NAPS 6.9336 7.0206 6.9474 7.1107 6.9532 6.869 6.9483 -0.14%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 8.58 8.59 8.94 8.30 8.05 8.11 8.25 -
P/RPS 2.79 4.45 8.92 2.14 2.71 3.96 7.71 -49.18%
P/EPS 16.81 26.35 51.93 12.17 15.59 21.43 39.36 -43.25%
EY 5.95 3.80 1.93 8.21 6.42 4.67 2.54 76.29%
DY 3.26 3.26 0.00 6.99 3.48 3.45 0.00 -
P/NAPS 1.22 1.21 1.27 1.15 1.12 1.13 1.12 5.86%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 -
Price 8.55 8.84 8.98 8.64 8.11 8.39 8.39 -
P/RPS 2.78 4.58 8.96 2.23 2.73 4.10 7.84 -49.87%
P/EPS 16.75 27.12 52.16 12.67 15.70 22.17 40.03 -44.02%
EY 5.97 3.69 1.92 7.89 6.37 4.51 2.50 78.56%
DY 3.27 3.17 0.00 6.71 3.45 3.34 0.00 -
P/NAPS 1.21 1.25 1.27 1.20 1.13 1.17 1.14 4.04%

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