[MAYBANK] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -74.74%
YoY- -14.52%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 50,913,872 36,546,831 23,122,867 11,907,201 45,959,390 34,701,878 23,555,409 66.93%
PBT 12,153,266 8,846,141 5,638,242 2,972,325 10,886,595 8,166,402 5,897,555 61.72%
Tax -3,780,264 -2,681,075 -1,642,296 -885,737 -2,565,080 -1,967,484 -1,436,630 90.26%
NP 8,373,002 6,165,066 3,995,946 2,086,588 8,321,515 6,198,918 4,460,925 51.98%
-
NP to SH 8,234,949 6,067,642 3,902,140 2,044,893 8,096,229 6,039,358 4,354,656 52.74%
-
Tax Rate 31.10% 30.31% 29.13% 29.80% 23.56% 24.09% 24.36% -
Total Cost 42,540,870 30,381,765 19,126,921 9,820,613 37,637,875 28,502,960 19,094,484 70.33%
-
Net Worth 85,956,773 83,648,436 84,698,618 83,815,975 85,785,748 83,885,667 82,869,597 2.46%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 6,991,393 3,327,730 3,351,603 - 6,887,464 3,274,134 3,221,990 67.37%
Div Payout % 84.90% 54.84% 85.89% - 85.07% 54.21% 73.99% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 85,956,773 83,648,436 84,698,618 83,815,975 85,785,748 83,885,667 82,869,597 2.46%
NOSH 12,054,127 11,976,250 11,970,013 11,878,513 11,878,513 11,693,337 11,693,337 2.04%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 16.45% 16.87% 17.28% 17.52% 18.11% 17.86% 18.94% -
ROE 9.58% 7.25% 4.61% 2.44% 9.44% 7.20% 5.25% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 422.38 307.51 193.17 100.24 387.03 296.77 204.70 61.86%
EPS 68.80 50.81 32.72 17.22 69.66 52.34 38.00 48.38%
DPS 58.00 28.00 28.00 0.00 58.00 28.00 28.00 62.28%
NAPS 7.1309 7.0383 7.0759 7.0561 7.2241 7.1738 7.2016 -0.65%
Adjusted Per Share Value based on latest NOSH - 11,878,513
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 421.93 302.87 191.62 98.68 380.87 287.58 195.21 66.93%
EPS 68.24 50.28 32.34 16.95 67.09 50.05 36.09 52.73%
DPS 57.94 27.58 27.78 0.00 57.08 27.13 26.70 67.37%
NAPS 7.1233 6.932 7.0191 6.9459 7.1091 6.9517 6.8675 2.46%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 8.70 8.58 8.59 8.94 8.30 8.05 8.11 -
P/RPS 2.06 2.79 4.45 8.92 2.14 2.71 3.96 -35.24%
P/EPS 12.73 16.81 26.35 51.93 12.17 15.59 21.43 -29.26%
EY 7.85 5.95 3.80 1.93 8.21 6.42 4.67 41.23%
DY 6.67 3.26 3.26 0.00 6.99 3.48 3.45 55.00%
P/NAPS 1.22 1.22 1.21 1.27 1.15 1.12 1.13 5.22%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 23/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 -
Price 8.75 8.55 8.84 8.98 8.64 8.11 8.39 -
P/RPS 2.07 2.78 4.58 8.96 2.23 2.73 4.10 -36.51%
P/EPS 12.81 16.75 27.12 52.16 12.67 15.70 22.17 -30.55%
EY 7.81 5.97 3.69 1.92 7.89 6.37 4.51 44.06%
DY 6.63 3.27 3.17 0.00 6.71 3.45 3.34 57.74%
P/NAPS 1.23 1.21 1.25 1.27 1.20 1.13 1.17 3.38%

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