[MAYBANK] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 35.72%
YoY- 1.71%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 47,335,458 31,321,320 14,780,024 50,913,872 36,546,831 23,122,867 11,907,201 150.73%
PBT 9,582,003 6,425,646 3,055,849 12,153,266 8,846,141 5,638,242 2,972,325 118.07%
Tax -2,445,397 -1,695,597 -723,253 -3,780,264 -2,681,075 -1,642,296 -885,737 96.68%
NP 7,136,606 4,730,049 2,332,596 8,373,002 6,165,066 3,995,946 2,086,588 126.83%
-
NP to SH 6,962,023 4,603,960 2,265,405 8,234,949 6,067,642 3,902,140 2,044,893 126.14%
-
Tax Rate 25.52% 26.39% 23.67% 31.10% 30.31% 29.13% 29.80% -
Total Cost 40,198,852 26,591,271 12,447,428 42,540,870 30,381,765 19,126,921 9,820,613 155.66%
-
Net Worth 91,070,135 90,255,278 85,878,424 85,956,773 83,648,436 84,698,618 83,815,975 5.68%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 3,495,696 3,495,696 - 6,991,393 3,327,730 3,351,603 - -
Div Payout % 50.21% 75.93% - 84.90% 54.84% 85.89% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 91,070,135 90,255,278 85,878,424 85,956,773 83,648,436 84,698,618 83,815,975 5.68%
NOSH 12,060,236 12,054,127 12,054,127 12,054,127 11,976,250 11,970,013 11,878,513 1.01%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 15.08% 15.10% 15.78% 16.45% 16.87% 17.28% 17.52% -
ROE 7.64% 5.10% 2.64% 9.58% 7.25% 4.61% 2.44% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 392.69 259.84 122.61 422.38 307.51 193.17 100.24 148.30%
EPS 57.75 38.19 18.79 68.80 50.81 32.72 17.22 123.88%
DPS 29.00 29.00 0.00 58.00 28.00 28.00 0.00 -
NAPS 7.5551 7.4875 7.1244 7.1309 7.0383 7.0759 7.0561 4.65%
Adjusted Per Share Value based on latest NOSH - 12,054,127
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 392.27 259.56 122.48 421.93 302.87 191.62 98.68 150.72%
EPS 57.69 38.15 18.77 68.24 50.28 32.34 16.95 126.09%
DPS 28.97 28.97 0.00 57.94 27.58 27.78 0.00 -
NAPS 7.5471 7.4795 7.1168 7.1233 6.932 7.0191 6.9459 5.68%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 8.79 8.63 8.57 8.70 8.58 8.59 8.94 -
P/RPS 2.24 3.32 6.99 2.06 2.79 4.45 8.92 -60.16%
P/EPS 15.22 22.60 45.60 12.73 16.81 26.35 51.93 -55.84%
EY 6.57 4.43 2.19 7.85 5.95 3.80 1.93 126.12%
DY 3.30 3.36 0.00 6.67 3.26 3.26 0.00 -
P/NAPS 1.16 1.15 1.20 1.22 1.22 1.21 1.27 -5.85%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 30/08/23 24/05/23 27/02/23 23/11/22 25/08/22 26/05/22 -
Price 9.10 9.11 8.57 8.75 8.55 8.84 8.98 -
P/RPS 2.32 3.51 6.99 2.07 2.78 4.58 8.96 -59.34%
P/EPS 15.76 23.85 45.60 12.81 16.75 27.12 52.16 -54.93%
EY 6.35 4.19 2.19 7.81 5.97 3.69 1.92 121.81%
DY 3.19 3.18 0.00 6.63 3.27 3.17 0.00 -
P/NAPS 1.20 1.22 1.20 1.23 1.21 1.25 1.27 -3.70%

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