[MAYBANK] QoQ Quarter Result on 30-Jun-2020 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -54.05%
YoY- -51.48%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 12,217,573 12,244,826 13,755,301 11,790,031 13,223,775 12,981,041 13,833,435 -7.94%
PBT 3,171,503 1,992,130 2,611,325 1,255,747 2,797,754 3,263,604 2,648,257 12.76%
Tax -743,620 -351,190 -601,714 -229,111 -755,862 -695,740 -603,370 14.93%
NP 2,427,883 1,640,940 2,009,611 1,026,636 2,041,892 2,567,864 2,044,887 12.11%
-
NP to SH 2,392,130 1,537,405 1,952,432 941,732 2,049,650 2,449,130 1,998,809 12.70%
-
Tax Rate 23.45% 17.63% 23.04% 18.24% 27.02% 21.32% 22.78% -
Total Cost 9,789,690 10,603,886 11,745,690 10,763,395 11,181,883 10,413,177 11,788,548 -11.64%
-
Net Worth 83,826,660 84,436,116 83,289,500 82,083,299 77,985,822 81,570,693 79,301,062 3.76%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 4,327,924 1,517,583 - - 4,384,131 - -
Div Payout % - 281.51% 77.73% - - 179.01% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 83,826,660 84,436,116 83,289,500 82,083,299 77,985,822 81,570,693 79,301,062 3.76%
NOSH 11,413,994 11,241,361 11,241,361 11,241,361 11,241,361 11,241,361 11,241,361 1.02%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 19.87% 13.40% 14.61% 8.71% 15.44% 19.78% 14.78% -
ROE 2.85% 1.82% 2.34% 1.15% 2.63% 3.00% 2.52% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 107.04 108.93 122.36 104.88 117.63 115.48 123.06 -8.87%
EPS 20.96 13.68 17.37 8.38 18.23 21.79 17.78 11.58%
DPS 0.00 38.50 13.50 0.00 0.00 39.00 0.00 -
NAPS 7.3442 7.5112 7.4092 7.3019 6.9374 7.2563 7.0544 2.71%
Adjusted Per Share Value based on latest NOSH - 11,241,361
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 101.25 101.47 113.99 97.71 109.59 107.58 114.64 -7.93%
EPS 19.82 12.74 16.18 7.80 16.99 20.30 16.56 12.71%
DPS 0.00 35.87 12.58 0.00 0.00 36.33 0.00 -
NAPS 6.9468 6.9973 6.9023 6.8023 6.4628 6.7598 6.5718 3.76%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 8.25 8.46 7.22 7.51 7.45 8.64 8.51 -
P/RPS 7.71 7.77 5.90 7.16 6.33 7.48 6.92 7.46%
P/EPS 39.36 61.86 41.57 89.65 40.86 39.66 47.86 -12.21%
EY 2.54 1.62 2.41 1.12 2.45 2.52 2.09 13.86%
DY 0.00 4.55 1.87 0.00 0.00 4.51 0.00 -
P/NAPS 1.12 1.13 0.97 1.03 1.07 1.19 1.21 -5.01%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 25/02/21 27/11/20 27/08/20 21/05/20 27/02/20 28/11/19 -
Price 8.39 8.09 8.33 7.45 7.51 8.51 8.52 -
P/RPS 7.84 7.43 6.81 7.10 6.38 7.37 6.92 8.66%
P/EPS 40.03 59.15 47.96 88.93 41.19 39.06 47.92 -11.29%
EY 2.50 1.69 2.09 1.12 2.43 2.56 2.09 12.67%
DY 0.00 4.76 1.62 0.00 0.00 4.58 0.00 -
P/NAPS 1.14 1.08 1.12 1.02 1.08 1.17 1.21 -3.89%

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