[MAYBANK] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -72.49%
YoY- 10.78%
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 64,466,824 47,335,458 31,321,320 14,780,024 50,913,872 36,546,831 23,122,867 97.72%
PBT 12,531,601 9,582,003 6,425,646 3,055,849 12,153,266 8,846,141 5,638,242 70.06%
Tax -2,916,739 -2,445,397 -1,695,597 -723,253 -3,780,264 -2,681,075 -1,642,296 46.50%
NP 9,614,862 7,136,606 4,730,049 2,332,596 8,373,002 6,165,066 3,995,946 79.27%
-
NP to SH 9,349,780 6,962,023 4,603,960 2,265,405 8,234,949 6,067,642 3,902,140 78.77%
-
Tax Rate 23.28% 25.52% 26.39% 23.67% 31.10% 30.31% 29.13% -
Total Cost 54,851,962 40,198,852 26,591,271 12,447,428 42,540,870 30,381,765 19,126,921 101.46%
-
Net Worth 94,641,502 91,070,135 90,255,278 85,878,424 85,956,773 83,648,436 84,698,618 7.65%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 7,236,141 3,495,696 3,495,696 - 6,991,393 3,327,730 3,351,603 66.81%
Div Payout % 77.39% 50.21% 75.93% - 84.90% 54.84% 85.89% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 94,641,502 91,070,135 90,255,278 85,878,424 85,956,773 83,648,436 84,698,618 7.65%
NOSH 12,060,236 12,060,236 12,054,127 12,054,127 12,054,127 11,976,250 11,970,013 0.50%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 14.91% 15.08% 15.10% 15.78% 16.45% 16.87% 17.28% -
ROE 9.88% 7.64% 5.10% 2.64% 9.58% 7.25% 4.61% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 534.54 392.69 259.84 122.61 422.38 307.51 193.17 96.73%
EPS 77.55 57.75 38.19 18.79 68.80 50.81 32.72 77.48%
DPS 60.00 29.00 29.00 0.00 58.00 28.00 28.00 65.98%
NAPS 7.8474 7.5551 7.4875 7.1244 7.1309 7.0383 7.0759 7.12%
Adjusted Per Share Value based on latest NOSH - 12,054,127
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 534.24 392.27 259.56 122.48 421.93 302.87 191.62 97.72%
EPS 77.48 57.69 38.15 18.77 68.24 50.28 32.34 78.76%
DPS 59.97 28.97 28.97 0.00 57.94 27.58 27.78 66.79%
NAPS 7.843 7.5471 7.4795 7.1168 7.1233 6.932 7.0191 7.65%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 8.89 8.79 8.63 8.57 8.70 8.58 8.59 -
P/RPS 1.66 2.24 3.32 6.99 2.06 2.79 4.45 -48.08%
P/EPS 11.47 15.22 22.60 45.60 12.73 16.81 26.35 -42.47%
EY 8.72 6.57 4.43 2.19 7.85 5.95 3.80 73.71%
DY 6.75 3.30 3.36 0.00 6.67 3.26 3.26 62.23%
P/NAPS 1.13 1.16 1.15 1.20 1.22 1.22 1.21 -4.44%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 22/11/23 30/08/23 24/05/23 27/02/23 23/11/22 25/08/22 -
Price 9.51 9.10 9.11 8.57 8.75 8.55 8.84 -
P/RPS 1.78 2.32 3.51 6.99 2.07 2.78 4.58 -46.65%
P/EPS 12.27 15.76 23.85 45.60 12.81 16.75 27.12 -40.98%
EY 8.15 6.35 4.19 2.19 7.81 5.97 3.69 69.35%
DY 6.31 3.19 3.18 0.00 6.63 3.27 3.17 58.04%
P/NAPS 1.21 1.20 1.22 1.20 1.23 1.21 1.25 -2.13%

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