[MAYBANK] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 2.35%
YoY- 13.95%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 47,110,818 50,027,612 52,060,976 46,048,782 44,400,754 44,247,638 36,240,666 4.46%
PBT 11,795,110 8,107,002 10,204,038 10,332,482 8,987,122 7,030,668 8,784,992 5.02%
Tax -2,873,260 -1,969,946 -2,478,242 -2,543,646 -2,048,460 -1,730,262 -2,118,252 5.20%
NP 8,921,850 6,137,056 7,725,796 7,788,836 6,938,662 5,300,406 6,666,740 4.97%
-
NP to SH 8,709,312 5,982,764 7,500,270 7,660,098 6,722,474 5,173,384 6,569,838 4.80%
-
Tax Rate 24.36% 24.30% 24.29% 24.62% 22.79% 24.61% 24.11% -
Total Cost 38,188,968 43,890,556 44,335,180 38,259,946 37,462,092 38,947,232 29,573,926 4.34%
-
Net Worth 82,869,597 82,083,299 78,532,974 71,853,940 69,268,350 62,033,595 55,584,729 6.87%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 6,443,981 - 5,556,788 5,460,109 4,716,806 3,917,746 4,502,458 6.15%
Div Payout % 73.99% - 74.09% 71.28% 70.16% 75.73% 68.53% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 82,869,597 82,083,299 78,532,974 71,853,940 69,268,350 62,033,595 55,584,729 6.87%
NOSH 11,693,337 11,241,361 11,241,361 10,945,196 10,253,926 9,794,365 9,380,122 3.73%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 18.94% 12.27% 14.84% 16.91% 15.63% 11.98% 18.40% -
ROE 10.51% 7.29% 9.55% 10.66% 9.70% 8.34% 11.82% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 409.41 445.03 468.44 421.68 433.01 451.77 386.36 0.96%
EPS 76.00 53.22 67.68 70.40 65.56 52.82 70.04 1.36%
DPS 56.00 0.00 50.00 50.00 46.00 40.00 48.00 2.60%
NAPS 7.2016 7.3019 7.0664 6.5799 6.7553 6.3336 5.9258 3.30%
Adjusted Per Share Value based on latest NOSH - 10,945,196
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 390.41 414.58 431.43 381.61 367.95 366.68 300.33 4.46%
EPS 72.17 49.58 62.16 63.48 55.71 42.87 54.44 4.80%
DPS 53.40 0.00 46.05 45.25 39.09 32.47 37.31 6.15%
NAPS 6.8675 6.8023 6.5081 5.9546 5.7403 5.1408 4.6064 6.87%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 8.11 7.51 8.88 9.00 9.63 8.14 9.14 -
P/RPS 1.98 1.69 1.90 2.13 2.22 1.80 2.37 -2.94%
P/EPS 10.72 14.11 13.16 12.83 14.69 15.41 13.05 -3.22%
EY 9.33 7.09 7.60 7.79 6.81 6.49 7.66 3.33%
DY 6.91 0.00 5.63 5.56 4.78 4.91 5.25 4.68%
P/NAPS 1.13 1.03 1.26 1.37 1.43 1.29 1.54 -5.02%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 27/08/20 29/08/19 30/08/18 30/08/17 25/08/16 27/08/15 -
Price 8.39 7.45 8.57 9.96 9.46 7.90 8.65 -
P/RPS 2.05 1.67 1.83 2.36 2.18 1.75 2.24 -1.46%
P/EPS 11.09 14.00 12.70 14.20 14.43 14.96 12.35 -1.77%
EY 9.02 7.14 7.87 7.04 6.93 6.69 8.10 1.80%
DY 6.67 0.00 5.83 5.02 4.86 5.06 5.55 3.10%
P/NAPS 1.17 1.02 1.21 1.51 1.40 1.25 1.46 -3.62%

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